{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["HYEFU2025_economic_forecasts","HYEFU2025_fiscal_forecasts"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":15,"defined_names":390,"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":"HYEFU2025_economic_forecasts","index":0,"n_rows":128,"n_cols":31,"rows_kept":128,"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",37893,9833,37571,20469,6942,2903,4922,174,10818,8769,29118,16756,4965,1820,4784,195,9490,8983,-1338,1784,123,2930,-2920,6.5,65.099999999999994,62739,17.45,687.4,57.5,0.6]
["2000Q2",37904,9827.8369999999995,37353,20809,6842,2300,4912,332,10819,8883,29153,17109,4956,1465,4671,396,9755,9215,-931,1784,120,2935.4270000000001,-2930,6.3,64.900000000000006,62527,17.57349,692.15800000000002,56.86788,-0.99290800000000001]
["2000Q3",38053,9854.9709999999995,37510,20889,6953,2324,5208,199,10672,8920,29632,17373,5076,1490,4997,220,10251,9701,-947,1806,116,2941.3719999999998,-2500,6,65.3,63834,17.700839999999999,701.65819999999997,53.345939999999999,-1.274788]
["2000Q4",38122,9853.1919999999991,37687,20762,7010,2006,5309,201,11119,8889,30407,17466,5160,1295,5128,330,11495,10313,-622,1822,112,2946.9850000000001,-3230,5.8,65.599999999999994,64164,17.811599999999999,709.80119999999999,51.18562,-1.134752]
["2001Q1",38252,9872.2479999999996,37355,20771,7152,1996,4769,352,11142,9019,30567,17412,5305,1287,4628,431,11262,10024,-312,1824,106,2952.6170000000002,-40,5.5,65.400000000000006,63817,18.00704,708.44410000000005,54.470500000000001,-0.56737599999999999]
["2001Q2",38790,10001.549999999999,38619,21146,7252,2090,5446,221,11236,8900,31625,17851,5388,1352,5272,99,11600,9963,44,1841,105,2958.4259999999999,6080,5.4,65.8,64400,18.141020000000001,714.55129999999997,53.619419999999998,0.28653299999999998]
["2001Q3",39079,10051.44,38616,21390,7257,2035,5454,155,11390,9111,31576,18138,5421,1328,5292,36,11443,9993,-99,1845,105,2968.826,11010,5.4,65.7,64323,18.30744,718.62289999999996,53.948329999999999,1.291248]
["2001Q4",39657,10153.36,39032,21511,7251,2431,5588,195,11099,9239,32492,18335,5441,1599,5454,759,11112,10064,-659,1868,110,2982.828,13650,5.6,66.3,64949,18.444009999999999,722.69439999999997,53.600760000000001,3.012912]
["2002Q1",39998,10188.24,39486,21388,7290,2266,6061,598,11509,10038,32976,18368,5510,1500,5874,966,11483,11019,-1091,1893,106,2998.6280000000002,14860,5.3,66.7,66157,18.673390000000001,726.76589999999999,55.468879999999999,5.1355209999999998]
["2002Q2",40527,10280.56,39864,21918,7356,2428,5588,-47,11982,9464,32897,18946,5599,1631,5434,-123,11389,9935,-306,1905,106,3015.0239999999999,15380,5.3,66.7,66546,18.592110000000002,734.23030000000006,58.591589999999997,7.4285709999999998]
["2002Q3",41009,10361.040000000001,40707,22279,7373,2757,5696,321,12075,9983,33866,19249,5653,1872,5550,622,11165,10247,-719,1903,112,3031.5,15860,5.5,66.5,66662,18.88645,737.62329999999997,58.292769999999997,9.4900850000000005]
["2002Q4",41583,10451.67,41405,22589,7376,2775,5950,490,12411,10339,33950,19552,5691,1912,5697,316,11110,10256,-789,1918,102,3048.502,14800,5.0999999999999996,66.2,66508,19.090540000000001,742.37339999999995,61.188079999999999,11.559889999999999]
["2003Q1",41840,10456.34,41625,22948,7397,2930,5739,281,12175,10173,34462,19903,5725,2054,5502,268,10800,9847,-725,1926,101,3067.11,13600,5,66.099999999999994,67537,19.107510000000001,745.08770000000004,65.778450000000007,14.24695]
["2003Q2",42041,10457.18,41812,23206,7531,3024,6168,429,12039,10638,34938,20096,5844,2165,5827,423,10527,9844,-1063,1942,98,3085.6480000000001,12250,4.8,66.099999999999994,67390,19.26998,745.08770000000004,66.176079999999999,15.82447]
["2003Q3",42946,10641,42432,23486,7749,3159,6180,200,12378,10924,35703,20348,6024,2300,5837,409,10658,9973,-779,1971,93,3102.134,8900,4.5,66.5,68436,19.478809999999999,748.48059999999998,67.317310000000006,21.345410000000001]
["2003Q4",43509,10734.75,42944,24025,7866,3141,6585,270,12512,11462,36381,20898,6165,2364,6133,150,10820,10149,-892,1973,98,3116.8009999999999,6780,4.7,66.400000000000006,68855,19.747039999999998,753.90930000000003,69.073589999999996,24.84395]
["2004Q1",44254,10872.68,44088,24568,7927,3141,7406,359,12979,12280,37466,21421,6274,2408,6615,299,11113,10670,-1349,1991,89,3130.5169999999998,5160,4.3,66.400000000000006,70309,19.768439999999998,756.62369999999999,72.376660000000001,23.6342]
["2004Q2",44644,10933.85,44106,24443,7979,3355,7211,292,13315,12499,38019,21479,6382,2640,6707,143,11941,11212,-1202,2006,87,3143.7779999999998,3460,4.2,66.599999999999994,71087,20.111540000000002,762.73099999999999,69.350110000000001,22.388059999999999]
["2004Q3",44779,10937.45,44189,25134,8022,3180,7463,372,12440,12641,38645,22095,6474,2565,6930,534,10986,11081,-2289,2030,82,3156.53,2890,3.9,66.900000000000006,70796,20.150600000000001,767.48109999999997,72.050910000000002,16.311299999999999]
["2004Q4",44947,10942.67,44232,25345,8182,3067,7351,462,12861,13079,38871,22420,6666,2509,6798,583,11354,11453,-2144,2064,80,3169.1350000000002,2640,3.7,67.7,72011,20.17267,774.26689999999996,74.385639999999995,12.5]
["2005Q1",45469,11034.83,44325,25448,8348,3153,7151,540,12869,13084,39022,22625,6881,2633,6660,411,11355,11503,-2309,2061,83,3180.6790000000001,1950,3.9,67.400000000000006,71793,20.485019999999999,777.65989999999999,75.07432,13.352550000000001]
["2005Q2",46202,11186.38,45447,26006,8554,3103,7943,467,12826,13537,40272,23193,7139,2642,7332,475,11308,11790,-2871,2071,83,3192.2139999999999,3830,3.8,67.400000000000006,71672,20.839510000000001,784.44569999999999,76.054379999999995,13.88368]
["2005Q3",46439,11217.42,45557,26053,8574,2961,8242,497,12798,13731,40823,23389,7228,2550,7573,749,11436,12195,-3105,2098,83,3204.5520000000001,2380,3.8,68.099999999999994,73630,21.049720000000001,793.26729999999998,74.548760000000001,14.66544]
["2005Q4",46250,11135.19,45549,26383,8671,3017,8157,-143,12847,13301,40680,23829,7361,2639,7543,-274,11568,12021,-3092,2099,82,3217.6170000000002,3230,3.7,67.8,72271,21.30086,798.69600000000003,76.143799999999999,15.55556]
["2006Q1",46990,11272.64,45961,26580,8752,3045,7865,236,12822,13211,41175,24197,7525,2696,7356,152,11749,12449,-3671,2120,90,3231.1080000000002,4330,4.0999999999999996,68.400000000000006,72423,21.576160000000002,803.4461,72.375429999999994,12.203390000000001]
["2006Q2",47185,11287.47,45766,26550,8775,2887,7499,126,12990,12934,41780,24497,7651,2593,7118,74,12701,12866,-2718,2140,82,3247.181,3620,3.7,68.400000000000006,73608,21.784289999999999,815.66070000000002,66.728250000000003,10.1318]
["2006Q3",47471,11329.59,46603,26775,8865,3007,7944,-368,13307,13051,42292,24827,7850,2751,7594,-620,12966,13050,-2668,2133,86,3258.6010000000001,4140,3.9,68.099999999999994,73609,22.118500000000001,821.37030000000004,67.570570000000004,9.5123899999999999]
["2006Q4",47864,11389.95,46959,27205,8909,3072,7899,9,13154,13181,43651,25244,7985,2844,7532,218,12499,12622,-3010,2133,84,3268.7620000000002,4700,3.8,67.8,73885,22.384519999999998,819.73900000000003,71.070939999999993,9.0769230000000007]
["2007Q1",48501,11508.67,47311,27548,8965,3028,8272,-68,13620,13762,44176,25644,8107,2847,7873,17,12765,13035,-3225,2158,87,3277.73,3320,3.9,68.5,73400,22.584990000000001,823.81730000000005,72.628879999999995,11.706950000000001]
["2007Q2",48922,11588.5,47956,27762,9187,3095,8269,316,13430,14112,45244,25937,8367,2954,7750,505,12592,12712,-3283,2169,81,3285.3649999999998,2510,3.6,68.5,74074,22.74774,831.97389999999996,75.696010000000001,13.68736]
["2007Q3",49311,11660.2,48451,27937,9279,3138,8643,255,13623,14365,46562,26181,8522,3026,8153,678,12964,13106,-3259,2165,80,3292.9740000000002,2590,3.6,68.2,73850,23.0046,836.05219999999997,74.916060000000002,11.38686]
["2007Q4",49409,11653.07,48716,28063,9290,3127,8943,328,14129,14929,47190,26557,8639,3045,8467,79,14520,13964,-2688,2179,76,3301.0729999999999,2680,3.4,68.400000000000006,74159,23.33154,845.84010000000001,74.705070000000006,7.9689699999999997]
["2008Q1",49200,11574.56,48451,28433,9428,2849,8918,277,13964,15276,47589,27135,8876,2805,8436,284,14458,14478,-3191,2182,86,3308.4639999999999,2700,3.8,68.400000000000006,74006,23.639530000000001,851.5498,75.647670000000005,2.8397570000000001]
["2008Q2",49098,11531.58,47783,27917,9508,2635,9335,691,13679,15808,47554,27006,9080,2607,8883,689,14785,15624,-4263,2180,87,3315.8330000000001,4530,3.8,68.3,73480,23.97175,865.41600000000005,72.998310000000004,-4.4078949999999999]
["2008Q3",48936,11474.66,47825,27975,9573,2517,8652,538,13244,14648,47006,27451,9272,2515,8393,155,15288,15907,-3913,2181,92,3323.2719999999999,2610,4.0999999999999996,68.400000000000006,73774,24.288930000000001,878.46659999999997,69.100499999999997,-6.7496720000000003]
["2008Q4",48622,11373.83,47820,27977,9778,2233,8462,-118,13236,13502,47624,27595,9543,2224,8460,-207,15720,15524,-3190,2194,101,3330.6869999999999,2750,4.4000000000000004,68.900000000000006,73374,24.61523,874.38829999999996,62.160629999999998,-8.8830829999999992]
["2009Q1",48197,11242.86,47446,27365,9758,2267,7909,-537,13487,12595,47595,27245,9585,2259,8055,-656,14991,14012,-1940,2154,113,3339.2620000000002,4610,5,67.900000000000006,72491,24.91947,876.83519999999999,58.009540000000001,-9.0729780000000009]
["2009Q2",48167,11206.84,48027,27900,9570,2194,7953,-1012,13814,12369,47609,27829,9469,2190,8091,-1015,14054,12990,-315,2155,132,3349.9,5990,5.8,68.3,71959,25.10615,881.72919999999999,62.274039999999999,-3.165864]
["2009Q3",48397,11229.26,48323,28068,9661,2168,7677,-739,14002,12447,48374,28090,9639,2165,7681,-746,13896,12528,340,2135,141,3361.114,4500,6.2,67.7,71066,25.127749999999999,893.14850000000001,66.673929999999999,1.054111]
["2009Q4",49014,11333.5,48895,28371,9627,2284,7474,382,13965,13131,48780,28345,9658,2285,7395,338,13418,12584,-2437,2137,150,3371.9259999999999,3100,6.6,67.8,70925,25.332909999999998,891.51710000000003,69.271270000000001,5.2329749999999997]
["2010Q1",49170,11332.37,49480,28676,9575,2189,7733,509,14035,13379,49941,28782,9662,2195,7662,509,14402,13237,-489,2144,135,3382.3020000000001,1560,5.9,67.400000000000006,72294,25.170089999999998,894.77980000000002,68.165679999999995,6.2183659999999996]
["2010Q2",49509,11386.09,49761,28825,9673,2394,7616,370,14360,13626,50258,28881,9789,2394,7534,11,15195,13540,-891,2148,152,3391.4459999999999,-270,6.6,67.8,72169,25.4587,896.41110000000003,68.593620000000001,3.4115139999999999]
["2010Q3",49387,11335.87,49054,28829,9792,2289,7763,-138,14392,13941,50569,29113,9957,2291,7679,82,15144,13820,-982,2166,140,3399.9740000000002,-130,6.1,67.8,72809,25.626830000000002,906.19899999999996,68.938479999999998,0.48678700000000003]
["2010Q4",49105,11241.22,48470,28796,9792,2160,8260,242,14301,15050,51268,29568,10033,2187,8051,911,15333,14634,-2157,2158,144,3408.4949999999999,-1330,6.2,67.5,73343,25.799410000000002,927.40620000000001,69.728890000000007,-1.6348769999999999]
["2011Q1",49618,11332.97,49289,29043,9959,2167,8544,-24,14309,14554,51701,30043,10288,2199,8362,-170,15807,14885,-1641,2177,140,3415.7469999999998,-3690,6,67.900000000000006,71587,25.95945,934.74710000000005,68.948759999999993,-1.497617]
["2011Q2",49802,11362.02,49702,29325,9989,2146,8300,324,14611,15016,52560,30568,10382,2175,8155,30,16484,15312,-1252,2186,141,3422.1579999999999,-4200,6.1,67.900000000000006,73628,26.198270000000001,943.71939999999995,70.82038,-0.20618600000000001]
["2011Q3",50337,11471.51,50243,29738,9911,2276,8301,421,14612,15225,53357,30985,10358,2315,8080,580,16121,15150,-1722,2188,139,3428.3040000000001,-3650,6,67.900000000000006,73897,26.372060000000001,947.79769999999996,73.76934,2.00692]
["2011Q4",50632,11518.53,50658,29856,10004,2415,8542,-127,15027,15144,53664,31109,10511,2462,8348,60,16652,15312,-1302,2189,141,3434.43,-4460,6.1,67.8,73440,26.58201,944.53510000000006,70.577640000000002,2.2853189999999999]
["2012Q1",50943,11570.33,50765,30202,9932,2422,8969,494,14404,15605,53663,31568,10460,2490,8776,614,15467,15688,-2488,2191,149,3439.7269999999999,-3460,6.4,68.099999999999994,72309,26.801490000000001,949.42899999999997,73.519270000000006,3.1789909999999999]
["2012Q2",51233,11624.58,51102,30180,9931,2520,8869,-78,14764,15149,54513,31671,10497,2610,8683,546,15890,15444,-2236,2194,150,3445.5909999999999,-3380,6.4,68,73125,26.9087,952.69169999999997,72.398380000000003,3.9944899999999999]
["2012Q3",51314,11631.08,51408,30179,9891,2608,8600,146,15337,15380,54017,31666,10465,2729,8431,73,16018,15400,-1781,2184,158,3451.9949999999999,-2860,6.7,67.900000000000006,72715,27.12002,955.13869999999997,73.485219999999998,4.5454549999999996]
["2012Q4",52043,11772.57,51988,30579,9933,2815,8724,281,15144,15475,54165,32071,10549,2963,8494,-6,15336,15168,-1974,2189,148,3459.1469999999999,-1060,6.3,67.5,73792,27.209859999999999,953.50729999999999,74.214359999999999,6.4319569999999997]
["2013Q1",51887,11710.26,52253,30926,9976,2952,8801,180,15212,15803,55245,32494,10641,3143,8536,209,15515,15256,-1957,2193,136,3467.3539999999998,1130,5.8,67.2,74615,27.444099999999999,957.5856,75.934550000000002,7.7695910000000001]
["2013Q2",52445,11814.6,52011,31292,9942,3011,9062,-457,14899,16043,55756,32932,10645,3245,8754,-34,15557,15350,-2154,2205,141,3477.1309999999999,3950,6,67.5,74201,27.669250000000002,959.21699999999998,76.250690000000006,8.9403970000000008]
["2013Q3",52738,11851.24,52496,31445,10090,3077,9334,586,14874,16793,57574,33251,10860,3350,9012,869,16473,16241,-2082,2239,139,3489.8420000000001,4640,5.8,68.099999999999994,75249,27.82986,968.18920000000003,75.974639999999994,10.1233]
["2013Q4",52931,11847.75,52787,31749,10206,3171,9386,57,15180,16815,59603,33680,11011,3505,9050,805,17355,15671,-851,2258,136,3505.4679999999998,7780,5.7,68.3,75363,27.999099999999999,969.00490000000002,78.187719999999999,9.0966920000000009]
["2014Q1",53746,11972.29,53376,32039,10274,3289,9574,-40,15540,17170,59867,34031,11140,3684,9226,196,17562,16074,-766,2281,136,3523.3339999999998,9970,5.6,68.599999999999994,77107,28.156749999999999,972.26750000000004,80.042540000000002,7.7687999999999997]
["2014Q2",53982,11972.59,53624,32197,10299,3351,9814,508,15165,17571,60007,34271,11207,3791,9418,576,16862,16169,-2178,2290,127,3542.6509999999998,11510,5.3,68.3,77669,28.30003,974.71450000000004,81.516369999999995,6.3221879999999997]
["2014Q3",54695,12078.22,54312,32623,10434,3381,10272,480,15200,17784,60355,34729,11355,3863,9886,397,16420,16284,-2291,2315,130,3563.2620000000002,13300,5.3,68.599999999999994,77929,28.589310000000001,977.97720000000004,80.109819999999999,4.773129]
["2014Q4",55540,12200.43,55019,32725,10485,3398,10238,257,16320,18213,60853,34951,11467,3958,9954,223,17195,16856,-2266,2346,137,3584.855,12710,5.5,69.3,78343,28.818490000000001,976.34580000000005,77.47627,6.9970850000000002]
["2015Q1",55725,12172.08,55460,33146,10522,3454,10092,81,16678,18402,61701,35418,11550,4079,9810,22,17343,16649,-1651,2364,138,3606.6390000000001,13350,5.5,69.400000000000006,79544,28.837800000000001,974.71450000000004,77.871020000000001,9.1118799999999993]
["2015Q2",56152,12205.36,55906,33491,10684,3467,10261,229,16465,18671,62962,35861,11783,4151,10023,678,17300,16871,-2136,2366,138,3628.4360000000001,14200,5.5,69.099999999999994,78940,29.005030000000001,978.79280000000006,76.209040000000002,11.835330000000001]
["2015Q3",56692,12263.56,56684,33854,10614,3584,10598,-12,16947,18441,63572,36456,11735,4353,10608,-109,18458,17644,-1323,2357,141,3651.2550000000001,16150,5.7,68.400000000000006,79263,29.224340000000002,982.05550000000005,69.834460000000007,15.016870000000001]
["2015Q4",57269,12315.91,57249,34306,10586,3658,10179,132,17177,18491,63745,36913,11773,4455,10135,-14,17751,17320,-1704,2387,125,3675.8209999999999,16130,5,68.3,80482,29.39038,977.16150000000005,72.135869999999997,12.26158]
["2016Q1",57979,12390.26,57812,34555,10691,3835,10165,294,17171,18601,65320,37214,11947,4757,10074,117,17991,16918,-972,2418,134,3700.0970000000002,16410,5.3,69,81689,29.51972,978.79280000000006,72.155619999999999,12.896409999999999]
["2016Q2",58496,12433.79,58492,35476,10695,4006,10239,-85,17473,19058,66291,38323,12027,5056,10129,90,18046,17317,-1357,2480,133,3731.8040000000001,16090,5.0999999999999996,70,83855,29.68984,982.87109999999996,73.629819999999995,14.97955]
["2016Q3",59088,12498.25,58963,36060,10803,3969,10476,2,17447,19460,67157,38895,12243,5099,10342,112,17715,17218,-1792,2504,131,3754.2750000000001,15430,5,70.099999999999994,84643,29.845829999999999,986.13379999999995,76.970129999999997,14.083130000000001]
["2016Q4",59243,12460.67,59083,36418,10885,3950,10223,395,17022,19662,68079,39513,12404,5147,10141,372,17795,17381,-1446,2530,141,3777.4769999999999,15170,5.3,70.7,86077,29.925989999999999,990.21209999999996,77.640889999999999,14.32039]
["2017Q1",59923,12530.43,59927,37030,10987,3896,10408,507,17161,19946,70053,40558,12583,5140,10401,845,18729,18357,-2487,2560,132,3799.3429999999998,14680,4.9000000000000004,70.900000000000006,85203,30.257770000000001,1000,77.959519999999998,11.9382]
["2017Q2",60407,12571.17,60565,37342,11034,3853,10794,391,17786,20242,70464,40899,12668,5147,10832,146,19661,18759,-1655,2558,131,3818.5709999999999,14320,4.9000000000000004,70.400000000000006,86231,30.43608,1000,76.476900000000001,6.4917740000000004]
["2017Q3",60868,12615.39,61205,37772,11329,3938,11065,-22,17956,20703,72069,41404,13015,5310,11113,169,19578,18406,-1843,2606,129,3838.2849999999999,12440,4.7,71.2,88555,30.562049999999999,1004.894,77.11627,3.8148309999999999]
["2017Q4",61437,12672.91,62016,38260,11286,3902,11711,235,18012,21514,73818,42148,13130,5329,11809,673,20685,19998,-2344,2622,123,3858.232,12120,4.5,71.2,88210,30.84686,1006,73.773939999999996,3.9915069999999999]
["2018Q1",62048,12733.54,62690,38561,11363,3846,11837,767,17978,21934,74398,42560,13323,5304,11992,1046,20284,20512,-3395,2635,120,3877.4740000000002,12210,4.4000000000000004,71.099999999999994,89259,31.077089999999998,1011,74.9071,3.7641149999999999]
["2018Q2",62638,12800.51,63257,39148,11537,3826,12160,776,18254,22126,75271,43358,13573,5322,12420,1028,20813,20955,-3492,2653,128,3902.404,12200,4.5999999999999996,71.2,90771,31.299689999999998,1015,73.794489999999996,3.590814]
["2018Q3",62715,12773.17,63313,39540,11575,3818,11877,332,18275,22046,75834,44127,13845,5360,12282,468,21544,21508,-3009,2675,111,3920.1439999999998,13060,4,71.099999999999994,90462,31.556000000000001,1024,72.357349999999997,3.0140380000000002]
["2018Q4",63665,12919.3,64323,40047,11617,3851,12183,53,18574,22010,76844,44762,14082,5442,12632,32,21393,21586,-2990,2678,121,3935.5520000000001,12040,4.3,70.900000000000006,91119,31.836829999999999,1025,73.501009999999994,2.7766440000000001]
["2019Q1",64246,12985.02,65108,40096,11767,4023,12348,-186,18990,22205,78309,44850,14364,5774,12814,-130,21696,21621,-2507,2670,116,3949.2159999999999,12340,4.2,70.599999999999994,92221,32.021650000000001,1026,73.990250000000003,1.813785]
["2019Q2",64260,12943.9,65083,40463,11938,4036,12480,326,18748,22371,79348,45559,14848,5806,13084,541,21796,21861,-2782,2686,113,3962.7359999999999,15320,4.0999999999999996,70.599999999999994,91521,32.547440000000002,1032,72.665390000000002,1.4913339999999999]
["2019Q3",64764,12996.73,65645,40808,12171,4016,12494,448,18601,22733,80378,46179,15003,5833,13159,536,21893,22004,-2311,2696,116,3981.9479999999999,20040,4.0999999999999996,70.599999999999994,92441,32.609490000000001,1039,71.950550000000007,2.8056109999999999]
["2019Q4",65404,13050.78,66069,40964,12396,4077,12657,155,18614,22812,81766,46594,15399,5976,13374,242,22358,22287,-1583,2705,115,4006.643,24670,4.0999999999999996,70.400000000000006,91356,32.887590000000003,1044,71.376310000000004,4.6086609999999997]
["2020Q1",64687,12816.41,65515,40448,12541,3809,12315,-547,18264,21658,81810,46375,15725,5693,13085,-584,22316,21568,-1012,2733,121,4035.1950000000002,29920,4.2,70.7,93029,33.223860000000002,1052,70.936350000000004,7.7593030000000001]
["2020Q2",57962,11432.57,58990,36008,12770,3143,10251,-467,15115,16378,73596,41073,16153,4689,10891,-357,18564,16525,-222,2724,116,4055.3939999999998,850,4.0999999999999996,70,83363,33.503900000000002,1047,69.672719999999998,7.069102]
["2020Q3",66135,13030.24,67236,41164,12957,4274,12618,-536,15642,18320,83856,47069,16502,6450,13290,-810,18220,17438,-926,2699,148,4063.8989999999999,1920,5.2,70.099999999999994,91507,33.957560000000001,1054,72.02243,10.682259999999999]
["2020Q4",66378,13066.54,67548,41935,13232,4424,12575,-82,15799,19842,84401,48142,16944,6809,13194,-326,18096,18778,-1932,2714,141,4067.585,-1680,4.9000000000000004,70.2,94344,34.30415,1059,72.91619,17.014810000000001]
["2021Q1",67748,13329.92,68956,43921,13542,4446,13353,867,14389,20926,86596,50760,17578,6974,14037,1063,16527,20246,-5213,2732,133,4067.13,-2880,4.5999999999999996,70.400000000000006,92352,34.57544,1068,74.913420000000002,24.136659999999999]
["2021Q2",68331,13440.4,69580,43998,13674,4372,13041,-226,17152,20983,88449,51449,17814,7129,13907,-629,20791,21029,-3056,2756,115,4068.2759999999998,-3950,4,70.599999999999994,93769,34.840130000000002,1082,74.727879999999999,29.636500000000002]
["2021Q3",65477,12875.74,66644,40944,13880,3931,12779,1175,15921,22269,86561,48533,18401,6650,13807,1790,20106,22855,-5050,2799,96,4071.4160000000002,-2320,3.3,71.099999999999994,88008,35.13308,1106,74.399850000000001,30.46847]
["2021Q4",68102,13390.88,69266,43107,14445,4245,14163,238,15858,22750,91239,51750,19586,7506,15645,374,20518,24346,-6460,2799,93,4071.7649999999999,-5810,3.2,71,93043,35.58905,1122,74.290559999999999,27.23142]
["2022Q1",68075,13391.1,69325,45143,14701,4157,14312,-23,13548,22126,92610,55082,19996,7590,16165,184,18787,25416,-8759,2795,94,4068.9340000000002,-7390,3.3,71,93057,36.250990000000002,1142,72.509289999999993,13.82066]
["2022Q2",68827,13543.82,70244,44288,14611,4133,13653,1354,15681,22519,95202,54869,20334,7782,15748,2053,22432,27194,-8921,2786,96,4069.181,-2180,3.3,70.900000000000006,94119,37.044980000000002,1161,72.175089999999997,5.3218880000000004]
["2022Q3",70249,13807.61,72020,44600,14754,4263,14536,-285,17178,23088,97933,56330,20827,8238,17124,-429,25146,29143,-7096,2827,96,4077.9830000000002,10200,3.3,71.7,95761,37.729259999999996,1186,70.580579999999998,-4.2116629999999997]
["2022Q4",70218,13748.83,71916,44894,14451,4053,14309,1017,16630,23347,99920,57667,20702,7951,17353,1897,24251,29872,-8976,2842,100,4097.1000000000004,24260,3.4,71.8,96527,38.158050000000003,1203,70.782319999999999,-11.122450000000001]
["2023Q1",70084,13626.27,71611,45175,14367,3926,14491,82,16522,22950,100586,58764,21093,7843,17790,-15,23149,28473,-7575,2877,103,4129.2259999999997,35340,3.5,72.099999999999994,96396,39.03145,1218,71.34151,-12.06448]
["2023Q2",70669,13634.77,72315,45469,14718,3975,14622,-900,17982,22691,103141,59690,21533,7987,18043,-938,25044,27594,-6212,2906,110,4167.4840000000004,40420,3.7,72.400000000000006,97483,39.598619999999997,1231,70.939869999999999,-9.0192879999999995]
["2023Q3",70749,13555.01,72331,44861,14757,3931,14182,185,17561,23006,104503,59723,21850,7954,17699,-13,24512,27448,-6267,2907,119,4203.3010000000004,31100,3.9,72,97496,40.257829999999998,1253,70.583669999999998,-4.0586250000000001]
["2023Q4",70870,13496.73,72424,45104,14743,3854,14178,-1099,17938,21901,103795,60245,22224,7835,17918,-1832,24365,27001,-5755,2918,123,4231.7169999999996,21480,4,71.900000000000006,98162,40.79862,1259,70.844579999999993,-0.57405300000000004]
["2024Q1",70954,13455.84,72535,45093,14730,3707,14123,-200,18039,23162,105781,60485,22474,7671,17960,-282,24716,27498,-5652,2904,134,4250.7550000000001,10450,4.4000000000000004,71.5,98024,41.083300000000001,1267,71.596400000000003,2.6020110000000001]
["2024Q2",70299,13297.58,71962,45025,14772,3530,14067,-280,18338,22849,106078,60771,23069,7320,18184,-806,25544,27654,-5610,2909,143,4263.558,7010,4.7,71.599999999999994,96740,41.584490000000002,1272,71.441590000000005,1.463123]
["2024Q3",69557,13134.37,71245,44904,14539,3420,13628,-538,18118,22871,106425,61073,23071,7098,17581,-786,25397,27219,-4905,2890,148,4274.0010000000002,3610,4.9000000000000004,71.099999999999994,96250,41.831299999999999,1280,70.916809999999998,-0.67567600000000005]
["2024Q4",69860,13168.46,71740,44930,14785,3240,13732,-250,18764,23114,108511,61530,23328,6741,17968,-113,27210,27966,-3791,2884,156,4286.5600000000004,2310,5.0999999999999996,70.900000000000006,95577,42.52375,1287,69.482339999999994,-1.4434180000000001]
["2025Q1",70518,13269.48,72629,45528,15001,3348,13874,-495,18685,23225,110482,62782,23731,7045,18257,-660,28398,29426,-4148,2884,156,4300.3509999999997,1780,5.0999999999999996,70.7,95124,42.925049999999999,1299,67.780739999999994,-1.67147]
["2025Q2",69850,13123.78,71984,45718,15014,3286,13744,-136,18470,23354,110624,63320,23698,6877,17873,-631,28071,28548,-3446,2882,158,4313.8029999999999,2800,5.2,70.5,94217,43.455260000000003,1306,69.051599999999993,-0.70629799999999998]
["2025Q3",70137.929999999993,13153.4,72271.929999999993,45859.15,15063.86,3384.58,13744,-360,18599.16,23456.12,111687.8,63841.99,23864,7067.1360000000004,17757.43,-340,28584.75,29083.85,-3097.3020000000001,2879.0540000000001,164.34350000000001,4324.1130000000003,4240,5.4,70.382009999999994,94958.75,43.725839999999998,1319,68.389009999999999,-0.41724299999999998]
["2025Q4",70762.48,13242.06,72934.78,46023.45,15084.04,3418.4259999999999,13826.46,-190,18813.330000000002,23605.17,112679.4,64445.47,24031,7135.4290000000001,17842.53,-170,29474.16,30078.78,-3215.0079999999998,2886.6289999999999,168.00489999999999,4335.2669999999998,5392,5.5,70.460120000000003,95580.73,44.048879999999997,1323.9659999999999,66.8,-0.36805199999999999]
["2026Q1",71435.44,13336.97,73644.12,46254.16,15089.79,3497.71,13914.34,10,19032.47,23801.11,114219.9,65183.6,24199,7314.4690000000001,17946.580000000002,30,29967.74,30421.5,-3140.8240000000001,2903.3519999999999,168.97819999999999,4347.1189999999997,6313.6,5.5,70.675079999999994,96304.3,44.315390000000001,1331.606,66.94,0.43964300000000001]
["2026Q2",72139.199999999997,13435.2,74382.45,46543.42,15091.52,3606.99,14160.8,130,19219.54,24070.21,115910.3,66010.710000000006,24369,7566.5969999999998,18260.41,150,30362.880000000001,30809.29,-3226.2570000000001,2924.375,164.95920000000001,4359.5420000000004,7050.88,5.3396359999999996,70.863740000000007,97097.75,44.574919999999999,1337.2059999999999,67.238200000000006,1.870679]
["2026Q3",72760.11,13515.94,75036.2,46832.84,15076.21,3691.799,14402.88,180,19366.71,24249.5,117509.7,66838.84,24515,7775.7179999999998,18576.73,200,30689.38,31085.94,-3283.3620000000001,2944.7350000000001,160.34,4372.4260000000004,7640.7039999999997,5.1638039999999998,71.014930000000007,97822.48,44.84639,1349.788,67.515529999999998,3.9700449999999998]
["2026Q4",73299.23,13579.5,75606.509999999995,47126.5,15060.87,3764.328,14620.51,180,19487.21,24390.82,119028.8,67673.210000000006,24662,7966.0360000000001,18871.66,200,30981.09,31325.24,-3320.4349999999999,2963.7080000000001,156.10919999999999,4385.8720000000003,8348.4930000000004,5.0037940000000001,71.133349999999993,98472.74,45.132339999999999,1354.6279999999999,67.773439999999994,5.5377330000000002]
["2027Q1",73797.3,13633.64,76134.22,47420.92,15047.38,3821.5369999999998,14819.08,180,19608.669999999998,24536.02,120497.1,68505.61,24810,8129.848,19150.22,200,31260.89,31559.43,-3357.8910000000001,2980.2269999999999,153.62540000000001,4399.7120000000004,8843.9449999999997,4.9021280000000003,71.228579999999994,99027.96,45.43535,1361.7529999999999,68.013300000000001,6.1084750000000003]
["2027Q2",74278.880000000005,13683.37,76643.960000000006,47724.46,15036.25,3873.4279999999999,14991.74,180,19732.22,24676.36,121952.8,69348.28,24959,8287.4830000000002,19403.849999999999,200,31553.47,31799.25,-3380.944,2995.39,151.9821,4413.826,9190.7610000000004,4.8288580000000003,71.307119999999998,99532.22,45.750540000000001,1366.8430000000001,68.236369999999994,6.6178090000000003]
["2027Q3",74740.509999999995,13728.42,77132.33,48032.89,15012.22,3918.366,15150.77,180,19856.150000000001,24806.51,123380.2,70195.47,25083,8434.6839999999993,19648.03,200,31856.87,32037.85,-3389.0279999999998,3009.51,150.88550000000001,4428.13,9433.5329999999994,4.7742599999999999,71.370869999999996,99996.24,46.073689999999999,1379.1220000000001,68.443820000000002,6.7190130000000003]
["2027Q4",75201.91,13772.65,77619.14,48350.37,14991.28,3968.7860000000001,15294.38,180,19981.28,24939.45,124824.4,71055.98,25209,8598.2630000000008,19880.32,200,32172.73,32291.86,-3396.7649999999999,3022.9659999999999,150.1191,4442.567,9603.473,4.7310140000000001,71.424580000000006,100437.1,46.402160000000002,1383.5429999999999,68.636750000000006,6.6840729999999997]
["2028Q1",75662.58,13816.12,78103.95,48672.84,14972.16,4016.07,15434.36,180,20107.55,25074.15,126275.6,71924.87,25335,8759.3209999999999,20115.349999999999,200,32500.799999999999,32559.73,-3402.8240000000001,3036.0529999999999,149.4204,4457.0940000000001,9722.4310000000005,4.6906809999999997,71.469719999999995,100864.6,46.734810000000003,1390.3789999999999,68.816180000000003,6.8233769999999998]
["2028Q2",76137.279999999999,13861.63,78601.58,49000.93,14955.17,4067.6750000000002,15569.43,180,20234.66,25203.11,127760.8,72804.78,25462,8933.8819999999996,20351.060000000001,200,32840.480000000003,32831.360000000001,-3400.4459999999999,3049.08,148.6054,4471.6840000000002,9805.7019999999993,4.6472800000000003,71.509640000000005,101292.1,47.070140000000002,1395.231,68.983050000000006,7.0112569999999996]
["2028Q3",76622.48,13908.6,79108.56,49334.32,14954.23,4118.8159999999998,15706.27,180,20362.509999999998,25345.52,129272.6,73696.149999999994,25614,9111.3209999999999,20594.91,200,33177.75,33121.56,-3419.6060000000002,3062.201,147.52610000000001,4486.3159999999998,9863.991,4.5962189999999996,71.544849999999997,101724.1,47.407829999999997,1407.5260000000001,69.138239999999996,6.9170699999999998]
["2028Q4",77107.009999999995,13955.05,79613.789999999994,49670.559999999998,14955.89,4167.4539999999997,15843.61,180,20489.73,25492.11,130789,74594.25,25768,9286.5889999999999,20844.66,200,33523.14,33427.67,-3446.1990000000001,3075.1619999999998,146.39410000000001,4500.9750000000004,9904.7939999999999,4.5442039999999997,71.574629999999999,102150,47.747779999999999,1411.8240000000001,69.282560000000004,6.6077159999999999]
["2029Q1",77589.990000000005,14000.86,80116.429999999993,50008.61,14959.26,4216.9489999999996,15977.67,180,20615.66,25640.85,132312.70000000001,75498.7,25923,9466.9889999999996,21095.3,200,33875.440000000002,33746.76,-3477.7469999999998,3087.8020000000001,145.38560000000001,4515.652,9933.3559999999998,4.4966650000000001,71.59957,102564.4,48.090890000000002,1418.6179999999999,69.416780000000003,6.5191660000000002]
["2029Q2",78071.05,14045.99,80616.17,50349.17,14963.51,4264.0020000000004,16108.32,180,20742.169999999998,25790.42,133841.60000000001,76411.47,26078,9645.0540000000001,21346.47,200,34237.42,34076.82,-3508.9430000000002,3100.1149999999998,144.52459999999999,4530.34,9953.3490000000002,4.4542590000000004,71.620220000000003,102967.1,48.437899999999999,1423.404,69.541610000000006,6.5508430000000004]
["2029Q3",78554.320000000007,14091.2,81117.179999999993,50695.13,14969.89,4309.9989999999998,16235.78,180,20869.57,25942.83,135387.6,77339.850000000006,26235,9824.3919999999998,21599.15,200,34609.43,34420.26,-3542.1379999999999,3112.1880000000001,143.76679999999999,4545.0339999999997,9967.3439999999991,4.4155040000000003,71.637640000000005,103361.9,48.792450000000002,1435.7919999999999,69.657690000000002,6.4409340000000004]
["2029Q4",79042.179999999993,14136.94,81621.899999999994,51047.93,14977.17,4355.9750000000004,16361.74,180,20998.080000000002,26098.76,136954.6,78286.39,26392,10007.44,21854.82,200,34991.760000000002,34777.800000000003,-3578.5369999999998,3124.134,143.0292,4559.7299999999996,9977.1409999999996,4.3777809999999997,71.652559999999994,103753.2,49.153919999999999,1440.078,69.765649999999994,6.3252800000000002]
["2030Q1",79537.33,14183.69,82133.06,51408.97,14985.71,4402.9120000000003,16487.349999999999,180,21127.86,26259.59,138548.79999999999,79253.850000000006,26550,10196.75,22114.720000000001,200,35384.660000000003,35151.129999999997,-3620.6179999999999,3136.0450000000001,142.24870000000001,4574.4269999999997,9983.9989999999998,4.3391070000000003,71.665679999999995,104144.5,49.52167,1446.961,69.866060000000004,6.4821090000000003]
["2030Q2",80042.61,14231.96,82653.56,51780.01,14995.8,4451.8059999999996,16613.96,180,21259.03,26426.93,140177.5,80245.84,26710,10395.14,22380.54,200,35788.36,35542.339999999997,-3671.5050000000001,3148.0210000000002,141.3553,4589.1220000000003,9988.7990000000009,4.2973290000000004,71.677670000000006,104539.7,49.895319999999998,1451.8520000000001,69.959429999999998,6.8236350000000003]

{"sheet":"HYEFU2025_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,83971,83678,164458,false]
["2007-06-30",53477,57971,73915,53764,68055,8022,null,5860,2793,null,null,30647,13380,null,null,96827,96458,175363,false]
["2008-06-30",56747,61575,80733,56753,75096,2384,null,5637,2057,-9479.9429999999993,null,31390,10258,null,null,105514,105132,188895,false]
["2009-06-30",54681,59191,78699,63711,82592,-10505,null,-3893,-8639,-1711.009,null,43356,17119,null,null,99515,99068,189834,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,80887,80579,206098,false]
["2012-06-30",55081,60428,82749,68939,91989,-14897,null,-9240,-10644,23893.395,null,79635,50671,null,null,59780,59348,215197,false]
["2013-06-30",58651,63805,85678,69962,90030,6925,null,-4414,-5742,25298.398999999998,47960,77984,55835,244416,174405,70011,68071,219183,false]
["2014-06-30",61563,67093,88536,71174,91179,2939,null,-2802,-4109,25207.866000000002,51333,81956,59931,256824,176127,80697,75486,237051,false]
["2015-06-30",66636,72213,93805,72363,93064,5771,333,414,-1827,22824.858,52131,86125,60631,279214,186978,92236,86454,245871,false]
["2016-06-30",70445,76121,97416,73929,95137,-5369,2121,1831,-1322,23193,53229,86928,61880,292679,197158,95521,89366,258928,false]
["2017-06-30",75644,81782,103422,76339,99007,12317,4653,4069,2574,16249,51548,87141,59480,313609,197137,116472,110532,275753,false]
["2018-06-30",80224,86778,109973,80576,104014,8396,5942,5534,1346,11219,50763,88053,57495,339932,204295,135637,129644,295556,false]
["2019-06-30",86468,93474,119142,86959,111376,389,8504,7429,-710,5432,50822,84449,57736,364652,221313,143339,136949,310335,false]
["2020-06-30",85102,91923,116003,108832,138916,-30040,-20902,-23057,-23692,35710,79930,102257,83375,393400,277457,115943,110320,317550,false]
["2021-06-30",97983,104968,129335,107764,133722,16159,-2559,-4560,-13767,35921,95188,100835,102080,438596,281403,157193,151469,343302,false]
["2022-06-30",108458,117515,141627,125641,150956,-16932,-8664,-9691,-27043,61850,117115,118950,128873,501844,327525,174319,167036,365612,false]
["2023-06-30",112358,123398,153011,127574,161822,5321,-7199,-9446,-25648,71367,136268,135789,155273,536666,345194,191472,183514,401580,false]
["2024-06-30",120566,133220,167347,138998,180061,-8365,-8773,-12854,-19302,82197,158255,175966,175464,570868,379819,191049,181818,420157,false]
["2025-06-30",121698,134411,169811,141675,183502,-4400,-9306,-13973,-5996,88719,172926,203688,182171,597976,408848,189128,179260,436042,false]
["2026-06-30",124198,136919,172912,149047,189834,-6547,-13852,-16934,-14802,104434,196133,227225,196987,612190,429708,182482,172693,454497,true]
["2027-06-30",132172,144795,182610,153465,195492,-6771,-10362,-12985,-23169,120815,218551,254225,220568,632009,456174,175835,166018,478989,true]
["2028-06-30",140243,153220,192228,157646,199661,-831,-5121,-7704,-14303,129230,232839,270133,235661,654213,478906,175307,165219,502241,true]
["2029-06-30",148401,161826,202858,162636,205754,4164,-945,-3258,-10668,132468,242442,282652,246760,674700,495059,179641,169449,526216,true]
["2030-06-30",156634,170575,213085,167945,212786,7822,2299,-60,-6597,131498,248363,291103,253905,697595,510121,187474,177309,551069,true]