表7・1・3 公定歩合引下げケース（為替レート外生）

BPT
MIL$	BPC
MIL$	BPLC
MIL$	BPSNC
MIL$	GFX
MIL$	ESFE
MIL$	FXS
%	FXSE
%
78	1	-25.75	66.32	-171.98	-6688.06	-1699.00	-6793.71	0.0
2	-79.41	137.48	-240.83	-1396.33	-2073.46	-3293.91	0.0
3	-167.10	199.97	-474.49	367.62	-2050.46	3190.21	0.0
4	-278.24	123.09	-290.86	-2493.56	-2715.46	-3114.19	0.0
79	1	-405.38	32.58	-248.43	113.08	-2741.14	119.29	0.0
2	-555.82	-108.59	-198.05	-557.52	-2957.04	-1047.27	0.0
3	-753.78	-310.86	-117.95	-155.01	-3103.03	300.17	0.0
4	-917.62	-473.12	50.42	-712.92	-3387.15	-3916.54	0.0
80	1	-1102.43	-650.88	28.80	498.84	-3417.93	597.14	0.0
2	-1212.40	-799.19	10.41	-964.05	-3856.03	-983.80	0.0
3	-1265.21	-861.41	75.97	-965.15	-4293.50	-1300.13	0.0
4	-1264.17	-828.94	36.16	-726.44	-4673.15	-1082.71	0.0
81	1	-1246.55	-787.34	-62.22	-406.83	-4978.34	-2431.90	0.0
2	-1189.38	-692.47	-82.50	346.81	-5094.32	-1429.09	0.0
3	-1092.29	-564.01	-131.67	154.50	-5229.59	-134.37	0.0
4	-1014.45	-456.47	-126.61	-368.40	-5467.16	-1282.86	0.0
82	1	-894.59	-277.49	-127.69	-68.26	-5585.58	-250.25	0.0
2	-823.94	-147.19	-77.45	-205.72	-5693.13	148.46	0.0
3	-766.20	-31.40	-42.79	-747.42	-5898.56	117.59	0.0
4	-656.77	139.94	155.16	-1358.57	-6164.27	1565.82	0.0
83	1	-700.00	148.06	-188.76	-1492.18	-6547.44	-1345.87	0.0
2	-667.37	247.94	-15.77	-967.16	-6731.25	247.48	0.0
3	-651.43	320.59	-339.88	-878.27	-6955.62	-1163.47	0.0
4	-622.80	415.45	-222.73	-334.21	-6990.96	129.49	0.0
84	1	-613.59	483.89	-262.00	-526.58	-7067.13	24.64	0.0
2	-593.39	571.36	-465.03	-255.70	-7104.54	-335.52	0.0
3	-569.82	678.01	-306.44	-277.45	-7081.12	947.82	0.0
4	-532.81	793.93	-872.34	797.36	-6901.12	-2773.26	0.0
AGGREGATE
78	-137.62	131.71	-294.54	-2552.58	-2134.60	-2502.90	0.0	0.0
79	-658.15	-215.00	-128.50	-328.09	-3047.09	-1136.09	0.0	0.0
80	-1211.05	-785.11	37.83	-539.20	-4060.15	-692.37	0.0	0.0
81	-1135.66	-625.07	-100.75	-68.48	-5194.60	-1319.55	0.0	0.0
82	-785.38	-79.03	-23.19	-594.99	-5835.39	395.40	0.0	0.0
83	-660.40	283.01	-191.79	-917.95	-6806.32	-533.09	0.0	0.0
84	-577.40	631.80	-476.45	-65.59	-7038.48	-534.08	0.0	0.0

表7・2・3 公定歩合引下げケース（為替レート内生）

BPT	BPC	BPLC	BPSNC	GFX	FXS	FXSE
MIL$	MIL$	MIL$	MIL$	MIL$	%	%
78	1	-669.26	-537.00	2877.00	-5272.57	-733.19	2.06	2.18
2	-990.38	-700.58	1488.53	-1788.78	-983.41	3.58	3.84
3	-1272.61	-746.66	2602.06	-4887.68	-1741.96	4.58	5.13
4	-912.60	-237.83	401.23	-365.36	-1792.71	5.02	5.51
79	1	-425.92	351.46	-60.90	-401.96	-1820.66	5.00	5.49
2	-28.69	809.94	-451.71	-118.68	-1760.69	4.91	5.39
3	254.93	1133.42	-263.61	-1148.97	-1830.51	4.72	5.19
4	349.35	1267.77	-910.47	1387.06	-1394.50	4.62	5.07
80	1	254.46	1203.37	-145.28	-1270.65	1447.62	4.54	5.01
2	50.13	1000.86	418.40	-1858.50	-1557.41	4.64	5.08
3	-16.68	968.47	101.75	-1262.72	-1605.55	4.65	5.09
4	29.29	1149.13	-183.84	-1117.94	-1643.64	4.64	5.10
81	1	12.17	1237.44	-990.18	186.79	-1535.17	4.62	5.09
2	60.60	1391.32	-1069.55	48.22	-1442.63	4.57	5.05
3	262.98	1704.22	-981.86	-706.85	-1438.80	4.46	4.96
4	334.94	1817.55	-899.12	-800.05	-1409.21	4.43	4.98
82	1	441.58	2030.42	-1089.45	-883.97	-1395.00	4.33	4.93
2	523.26	2233.34	-1040.59	-1244.66	-1408.02	4.26	4.91
3	545.15	2317.35	-665.85	-1891.80	-1468.12	4.26	4.95
4	543.90	2388.32	48.26	-3137.62	-1643.37	4.30	5.00
83	1	531.19	2461.87	-744.16	-1835.16	-1672.77	4.35	5.06
2	578.84	2631.05	-601.66	-2258.89	-1730.14	4.35	5.05
3	575.81	2764.39	-1278.38	-1442.91	-1719.38	4.36	5.08
4	596.32	2908.37	-1521.48	-1379.82	-1717.70	4.29	5.05
84	1	613.19	3040.54	-1637.14	-1455.01	-1730.79	4.27	5.05
2	624.23	3188.92	-2222.35	-862.65	-1704.79	4.22	5.03
3	634.24	3372.82	-2090.08	-1429.28	-1741.42	4.16	5.01
4	593.81	3435.87	-3690.91	1219.05	-1500.36	4.06	4.95
AGGREGATE
78	-961.21	-555.52	1842.21	-3078.60	-1312.82	3.76	4.13
79	37.42	890.65	-421.67	-70.63	-1701.59	4.81	5.28
80	79.30	1080.46	47.76	-1377.45	-1563.56	4.62	5.07
81	167.67	1537.63	-985.18	-317.97	-1456.45	4.52	5.02
82	513.47	2242.36	-686.91	-1789.51	-1478.63	4.29	4.95
83	570.54	2691.42	-1036.42	-1729.19	-1710.00	4.33	5.06
84	616.37	3259.54	-2410.12	-631.97	-1669.34	4.17	5.00