{"entries":[{"binding":[],"bop_function":null,"change":-0.22,"col":"E_BANK","component":"bonds","confidence":"medium","flags":[],"label":"estimated","pct_change":-0.002336,"prior":95.22,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPR","status":"estimated","v":95.0,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-11.52,"col":"E_BANK","component":"borrowings","confidence":"medium","flags":[],"label":"estimated","pct_change":-0.002336,"prior":4930.23,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPR","status":"balanced","v":4918.71,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-591.82,"col":"E_BANK","component":"deposits","confidence":"medium","flags":[],"label":"estimated","pct_change":-0.002336,"prior":253312.49,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPR","status":"balanced","v":252720.68,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-343.04,"col":"E_BANK","component":"mf_lookthrough","confidence":"low","flags":[],"label":"estimated","pct_change":-0.009313,"prior":36836.39,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPR","status":"balanced","v":36493.35,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-18.93,"col":"E_BANK","component":"dividends","confidence":"low","flags":[],"label":"estimated","pct_change":-0.009313,"prior":2033.28,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"balanced","v":2014.35,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-10.79,"col":"E_BANK","component":"mf_lookthrough","confidence":"low","flags":[],"label":"estimated","pct_change":-0.009313,"prior":1158.73,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"balanced","v":1147.94,"verdict":null,"why":null},{"binding":["fincorp:r17.claims"],"bop_function":null,"change":-2388.72,"col":"E_INSP","component":"claim","confidence":"low","flags":["depends_on_assumption"],"label":"estimated","pct_change":-0.038827,"prior":61522.84,"prior_status":"estimated","prov":"sam_fincorp:e804e530cf07","ref":"R17","role":"free","row":"E_NFPR","status":"balanced","v":59134.12,"verdict":null,"why":null},{"binding":["fincorp:r17.supplements"],"bop_function":null,"change":-522.87,"col":"E_INSP","component":"premium_supplement","confidence":"low","flags":["depends_on_assumption"],"label":"estimated","pct_change":-0.038246,"prior":13671.43,"prior_status":"estimated","prov":"sam_fincorp:e804e530cf07","ref":"R17","role":"free","row":"E_NFPR","status":"balanced","v":13148.56,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-85.59,"col":"E_INSP","component":"dividends","confidence":"low","flags":[],"label":"estimated","pct_change":-0.145325,"prior":588.97,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"balanced","v":503.38,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-11.31,"col":"E_INSP","component":"mf_lookthrough","confidence":"low","flags":[],"label":"estimated","pct_change":-0.145325,"prior":77.82,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"balanced","v":66.51,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":88.03,"col":"E_NBFC","component":"bonds","confidence":"medium","flags":[],"label":"balancing_set","pct_change":0.095499,"prior":921.84,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPR","status":"balanced","v":1009.87,"verdict":"explained","why":"Explained. Cell E_NFPR <- E_NBFC: 16,674 -> 22,308 (5,634, +33.8%; 6 entries). Largest moves: fincorp R8 dividends 2,731 (+44.0%); fincorp R4 mf_lookthrough 2,329 (+44.0%); fincorp R4 borrowings 324 (+9.5%); fincorp R8 mf_lookthrough 102 (+44.0%); fincorp R4 bonds 88 (+9.5%). The largest mover is explained under its entry: E_BANK ran a -1,02,838 deficit and E_NBFC a 2,32,893 surplus in the prior (fincorp-2): FISIM leaves banks' SNA property income negative, while the F4a GOS split (NAS 8.12 S125-S127 GVA, including MFs, auxiliaries and captive institutions) gives NBFCs more GOS than the RTP-scaled interest matrix can carry. E_NBFC's onward distribution of the private NFC equity it holds (holding companies) is only the ratio-based prior (fincorp-2), so its dividends and MF-looked-through payments rising is toward the evidence."},{"binding":[],"bop_function":null,"change":323.65,"col":"E_NBFC","component":"borrowings","confidence":"medium","flags":[],"label":"balancing_set","pct_change":0.095499,"prior":3389.08,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPR","status":"balanced","v":3712.74,"verdict":"explained","why":"Explained. Cell E_NFPR <- E_NBFC: 16,674 -> 22,308 (5,634, +33.8%; 6 entries). Largest moves: fincorp R8 dividends 2,731 (+44.0%); fincorp R4 mf_lookthrough 2,329 (+44.0%); fincorp R4 borrowings 324 (+9.5%); fincorp R8 mf_lookthrough 102 (+44.0%); fincorp R4 bonds 88 (+9.5%). The largest mover is explained under its entry: E_BANK ran a -1,02,838 deficit and E_NBFC a 2,32,893 surplus in the prior (fincorp-2): FISIM leaves banks' SNA property income negative, while the F4a GOS split (NAS 8.12 S125-S127 GVA, including MFs, auxiliaries and captive institutions) gives NBFCs more GOS than the RTP-scaled interest matrix can carry. E_NBFC's onward distribution of the private NFC equity it holds (holding companies) is only the ratio-based prior (fincorp-2), so its dividends and MF-looked-through payments rising is toward the evidence."},{"binding":[],"bop_function":null,"change":61.17,"col":"E_NBFC","component":"deposits","confidence":"medium","flags":[],"label":"balancing_set","pct_change":0.095499,"prior":640.55,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPR","status":"balanced","v":701.73,"verdict":"explained","why":"Explained. Cell E_NFPR <- E_NBFC: 16,674 -> 22,308 (5,634, +33.8%; 6 entries). Largest moves: fincorp R8 dividends 2,731 (+44.0%); fincorp R4 mf_lookthrough 2,329 (+44.0%); fincorp R4 borrowings 324 (+9.5%); fincorp R8 mf_lookthrough 102 (+44.0%); fincorp R4 bonds 88 (+9.5%). The largest mover is explained under its entry: E_BANK ran a -1,02,838 deficit and E_NBFC a 2,32,893 surplus in the prior (fincorp-2): FISIM leaves banks' SNA property income negative, while the F4a GOS split (NAS 8.12 S125-S127 GVA, including MFs, auxiliaries and captive institutions) gives NBFCs more GOS than the RTP-scaled interest matrix can carry. E_NBFC's onward distribution of the private NFC equity it holds (holding companies) is only the ratio-based prior (fincorp-2), so its dividends and MF-looked-through payments rising is toward the evidence."},{"binding":[],"bop_function":null,"change":2328.94,"col":"E_NBFC","component":"mf_lookthrough","confidence":"low","flags":[],"label":"balancing_set","pct_change":0.440285,"prior":5289.61,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPR","status":"balanced","v":7618.55,"verdict":"explained","why":"Explained. E_NFPR <- E_NBFC R4 mf_lookthrough, 5,290 -> 7,618 (2,329, +44.0%; z 1.440; free low; no constraint binds on it). NBFC bonds pay about half the coupon in the prior (the NBFC expended scale 0.503: the RTP NBFC P&L leaves little for non-bank creditors; fincorp-4), so a rise toward the full coupon is toward the evidence. E_BANK ran a -1,02,838 deficit and E_NBFC a 2,32,893 surplus in the prior (fincorp-2): FISIM leaves banks' SNA property income negative, while the F4a GOS split (NAS 8.12 S125-S127 GVA, including MFs, auxiliaries and captive institutions) gives NBFCs more GOS than the RTP-scaled interest matrix can carry. GRAS (no weights, no constraints) gives 6,822."},{"binding":[],"bop_function":null,"change":2730.68,"col":"E_NBFC","component":"dividends","confidence":"low","flags":[],"label":"balancing_set","pct_change":0.440285,"prior":6202.07,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"balanced","v":8932.75,"verdict":"explained","why":"Explained. E_NFPR <- E_NBFC R8 dividends, 6,202 -> 8,933 (2,731, +44.0%; z 1.440; free low; no constraint binds on it). E_BANK ran a -1,02,838 deficit and E_NBFC a 2,32,893 surplus in the prior (fincorp-2): FISIM leaves banks' SNA property income negative, while the F4a GOS split (NAS 8.12 S125-S127 GVA, including MFs, auxiliaries and captive institutions) gives NBFCs more GOS than the RTP-scaled interest matrix can carry. E_NBFC's onward distribution of the private NFC equity it holds (holding companies) is only the ratio-based prior (fincorp-2), so its dividends and MF-looked-through payments rising is toward the evidence. GRAS (no weights, no constraints) gives 7,999."},{"binding":[],"bop_function":null,"change":101.57,"col":"E_NBFC","component":"mf_lookthrough","confidence":"low","flags":[],"label":"balancing_set","pct_change":0.440285,"prior":230.7,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"balanced","v":332.27,"verdict":"explained","why":"Explained. Cell E_NFPR <- E_NBFC: 16,674 -> 22,308 (5,634, +33.8%; 6 entries). Largest moves: fincorp R8 dividends 2,731 (+44.0%); fincorp R4 mf_lookthrough 2,329 (+44.0%); fincorp R4 borrowings 324 (+9.5%); fincorp R8 mf_lookthrough 102 (+44.0%); fincorp R4 bonds 88 (+9.5%). The largest mover is explained under its entry: E_BANK ran a -1,02,838 deficit and E_NBFC a 2,32,893 surplus in the prior (fincorp-2): FISIM leaves banks' SNA property income negative, while the F4a GOS split (NAS 8.12 S125-S127 GVA, including MFs, auxiliaries and captive institutions) gives NBFCs more GOS than the RTP-scaled interest matrix can carry. E_NBFC's onward distribution of the private NFC equity it holds (holding companies) is only the ratio-based prior (fincorp-2), so its dividends and MF-looked-through payments rising is toward the evidence."},{"binding":[],"bop_function":null,"change":0.0,"col":"E_NFPR","component":"distributed_income_mf","confidence":"low","flags":["old_base_structure","depends_on_assumption"],"label":"estimated","pct_change":0.0,"prior":89120.84,"prior_status":"estimated","prov":"sam_fincorp:c1a4fab1d145","ref":"R8","role":"free","row":"E_NFPR","status":"estimated","v":89120.84,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":0.0,"col":"E_NFPR","component":"dividends","confidence":"low","flags":[],"label":"estimated","pct_change":0.0,"prior":101901.6,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"estimated","v":101901.6,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":0.0,"col":"E_NFPR","component":"interest_mf_lookthrough","confidence":"low","flags":[],"label":"estimated","pct_change":0.0,"prior":8561.25,"prior_status":"estimated","prov":"sam_fincorp:9ac5feb62955","ref":"R8","role":"free","row":"E_NFPR","status":"estimated","v":8561.25,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":0.0,"col":"E_NFPR","component":"mf_lookthrough","confidence":"low","flags":[],"label":"estimated","pct_change":0.0,"prior":20812.11,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"estimated","v":20812.11,"verdict":null,"why":null},{"binding":["fincorp:r8.nfpu_nongov_holders"],"bop_function":null,"change":483.95,"col":"E_NFPU","component":"dividends","confidence":"low","flags":["level_unexplained"],"label":"balancing_set","pct_change":0.179329,"prior":2698.69,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"balanced","v":3182.64,"verdict":"level unexplained","why":"Explained in direction; level unexplained (bounded; fincorp-32). Cell E_NFPR <- E_NFPU: 12,368 -> 14,850 (2,482, +20.1%; 3 entries). Largest moves: fincorp R8 mf_lookthrough 1,065 (+17.9%); fincorp R8 interest_mf_lookthrough 933 (+25.0%); fincorp R8 dividends 484 (+17.9%). Public NFC dividends and MF-held bond interest to non-government holders are the R7-grossed issuer total (fincorp dividend_matrix) and FSF stock x coupon; the Wave C bands r8.nfpu_nongov_holders and r8.mf_bonds.e_nfpu hold their totals within 25% (the earlier run raised them 1.7-1.9 times). The rise inside the bands is E_NFPU's prior surplus (3,12,829), whose cause is the NAD question of government-33."},{"binding":["fincorp:r8.mf_bonds.e_nfpu"],"bop_function":null,"change":932.95,"col":"E_NFPU","component":"interest_mf_lookthrough","confidence":"low","flags":["level_unexplained"],"label":"balancing_set","pct_change":0.25,"prior":3731.79,"prior_status":"estimated","prov":"sam_fincorp:9ac5feb62955","ref":"R8","role":"free","row":"E_NFPR","status":"balanced","v":4664.73,"verdict":"level unexplained","why":"Explained in direction; level unexplained (bounded; fincorp-32). E_NFPR <- E_NFPU R8 interest_mf_lookthrough, 3,732 -> 4,665 (933, +25.0%; z 1.250; free low; binding: r8.mf_bonds.e_nfpu (target 3,732, balanced 4,665, at its upper edge)). Public NFC dividends and MF-held bond interest to non-government holders are the R7-grossed issuer total (fincorp dividend_matrix) and FSF stock x coupon; the Wave C bands r8.nfpu_nongov_holders and r8.mf_bonds.e_nfpu hold their totals within 25% (the earlier run raised them 1.7-1.9 times). The rise inside the bands is E_NFPU's prior surplus (3,12,829), whose cause is the NAD question of government-33. GRAS (no weights, no constraints) gives 5,401. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":["fincorp:r8.nfpu_nongov_holders"],"bop_function":null,"change":1064.76,"col":"E_NFPU","component":"mf_lookthrough","confidence":"low","flags":["level_unexplained"],"label":"balancing_set","pct_change":0.179329,"prior":5937.5,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPR","status":"balanced","v":7002.26,"verdict":"level unexplained","why":"Explained in direction; level unexplained (bounded; fincorp-32). E_NFPR <- E_NFPU R8 mf_lookthrough, 5,937 -> 7,002 (1,065, +17.9%; z 1.179; free low; binding: r8.nfpu_nongov_holders (target 30,714, balanced 38,393, at its upper edge)). Public NFC dividends and MF-held bond interest to non-government holders are the R7-grossed issuer total (fincorp dividend_matrix) and FSF stock x coupon; the Wave C bands r8.nfpu_nongov_holders and r8.mf_bonds.e_nfpu hold their totals within 25% (the earlier run raised them 1.7-1.9 times). The rise inside the bands is E_NFPU's prior surplus (3,12,829), whose cause is the NAD question of government-33. GRAS (no weights, no constraints) gives 8,594. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":[],"bop_function":null,"change":0.0,"col":"F_GOSC","component":"total","confidence":null,"flags":[],"label":"derived","pct_change":0.0,"prior":4619027.77,"prior_status":"derived","prov":"sam_factors:4074edb2d1cb","ref":"F4","role":"fixed","row":"E_NFPR","status":"derived","v":4619027.77,"verdict":null,"why":null},{"binding":["government:gov.cofog.current_transfers","government:gov.r18.coop_revenue_grants"],"bop_function":null,"change":-119.26,"col":"G_CEN","component":"coop_revenue_grants","confidence":"low","flags":["judgement_band"],"label":"balancing_set","pct_change":-0.1,"prior":1192.57,"prior_status":"derived","prov":"sam_government:8d5f1df761dc","ref":"R18","role":"free","row":"E_NFPR","status":"balanced","v":1073.31,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":865.68,"col":"G_CEN","component":"dated_securities","confidence":"low","flags":[],"label":"estimated","pct_change":0.093826,"prior":9226.5,"prior_status":"estimated","prov":"sam_fincorp:10110fd1063b","ref":"R3a","role":"free","row":"E_NFPR","status":"balanced","v":10092.18,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":997.6,"col":"G_CEN","component":"mf_lookthrough","confidence":"low","flags":[],"label":"estimated","pct_change":0.093826,"prior":10632.55,"prior_status":"estimated","prov":"sam_fincorp:10110fd1063b","ref":"R3a","role":"free","row":"E_NFPR","status":"balanced","v":11630.15,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":31.26,"col":"G_CEN","component":"other_securities","confidence":"low","flags":[],"label":"estimated","pct_change":0.093826,"prior":333.18,"prior_status":"estimated","prov":"sam_fincorp:10110fd1063b","ref":"R3a","role":"free","row":"E_NFPR","status":"balanced","v":364.44,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":140.18,"col":"G_CEN","component":"tbills","confidence":"low","flags":[],"label":"estimated","pct_change":0.093826,"prior":1494.06,"prior_status":"estimated","prov":"sam_fincorp:10110fd1063b","ref":"R3a","role":"free","row":"E_NFPR","status":"balanced","v":1634.24,"verdict":null,"why":null},{"binding":["fincorp:r3b.states_nas_concept"],"bop_function":null,"change":-88.97,"col":"G_STA","component":"mf_lookthrough","confidence":"low","flags":[],"label":"estimated","pct_change":-0.032215,"prior":2761.87,"prior_status":"estimated","prov":"sam_fincorp:10110fd1063b","ref":"R3a","role":"free","row":"E_NFPR","status":"balanced","v":2672.9,"verdict":null,"why":null},{"binding":["fincorp:r3b.states_nas_concept"],"bop_function":null,"change":-352.68,"col":"G_STA","component":"sdl","confidence":"low","flags":[],"label":"estimated","pct_change":-0.032215,"prior":10947.78,"prior_status":"estimated","prov":"sam_fincorp:10110fd1063b","ref":"R3a","role":"free","row":"E_NFPR","status":"balanced","v":10595.1,"verdict":null,"why":null},{"binding":["rest_of_world:row.r13_total"],"bop_function":null,"change":10643.45,"col":"R_ROW","component":"di_income","confidence":"low","flags":["level_unexplained"],"label":"balancing_set","pct_change":0.1456,"prior":73100.45,"prior_status":"estimated","prov":"sam_rest_of_world:d9f49a1ce5c1","ref":"R13","role":"free","row":"E_NFPR","status":"balanced","v":83743.91,"verdict":"level unexplained","why":"Explained in direction; level unexplained (rest_of_world-27). E_NFPR <- R_ROW R13 di_income, 73,100 -> 83,743 (10,643, +14.6%; z 1.146; free low; binding: row.r13_total (target 2,80,907, balanced 2,80,906, at its lower edge)). The BoP totals hold (row.r13_total within +-1 of NAS 6.1 / BoP); only the domestic payer or recipient split moves, and that split is a low-confidence FSF-stock or pro-rata key (rest_of_world-4, -6, -10, -12). Entries of one weight in an account move by one factor, the signature of the account's prior gap: E_NBFC 2,32,893, E_BANK -1,02,838, E_NFPR -1,13,892, E_RBI 25,646. No RoW source contradicts the move or supports its level. GRAS (no weights, no constraints) gives 71,976. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":["rest_of_world:row.r13_total"],"bop_function":null,"change":530.53,"col":"R_ROW","component":"oi_income","confidence":"low","flags":["level_unexplained"],"label":"balancing_set","pct_change":0.1456,"prior":3643.76,"prior_status":"estimated","prov":"sam_rest_of_world:cedf519d1ca4","ref":"R13","role":"free","row":"E_NFPR","status":"balanced","v":4174.29,"verdict":"level unexplained","why":"Explained in direction; level unexplained (rest_of_world-27). E_NFPR <- R_ROW R13 oi_income, 3,644 -> 4,174 (531, +14.6%; z 1.146; free low; binding: row.r13_total (target 2,80,907, balanced 2,80,906, at its lower edge)). The BoP totals hold (row.r13_total within +-1 of NAS 6.1 / BoP); only the domestic payer or recipient split moves, and that split is a low-confidence FSF-stock or pro-rata key (rest_of_world-4, -6, -10, -12). Entries of one weight in an account move by one factor, the signature of the account's prior gap: E_NBFC 2,32,893, E_BANK -1,02,838, E_NFPR -1,13,892, E_RBI 25,646. No RoW source contradicts the move or supports its level. GRAS (no weights, no constraints) gives 3,588. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":["rest_of_world:row.r13_total"],"bop_function":null,"change":5640.8,"col":"R_ROW","component":"other_primary_income","confidence":"low","flags":["level_unexplained"],"label":"balancing_set","pct_change":0.1456,"prior":38741.7,"prior_status":"estimated","prov":"sam_rest_of_world:ecbb815b3cf1","ref":"R13","role":"free","row":"E_NFPR","status":"balanced","v":44382.5,"verdict":"level unexplained","why":"Explained in direction; level unexplained (rest_of_world-27). E_NFPR <- R_ROW R13 other_primary_income, 38,742 -> 44,382 (5,641, +14.6%; z 1.146; free low; binding: row.r13_total (target 2,80,907, balanced 2,80,906, at its lower edge)). The BoP totals hold (row.r13_total within +-1 of NAS 6.1 / BoP); only the domestic payer or recipient split moves, and that split is a low-confidence FSF-stock or pro-rata key (rest_of_world-4, -6, -10, -12). Entries of one weight in an account move by one factor, the signature of the account's prior gap: E_NBFC 2,32,893, E_BANK -1,02,838, E_NFPR -1,13,892, E_RBI 25,646. No RoW source contradicts the move or supports its level. GRAS (no weights, no constraints) gives 38,146. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":["rest_of_world:row.r13_total"],"bop_function":null,"change":499.01,"col":"R_ROW","component":"pi_income","confidence":"low","flags":["level_unexplained"],"label":"balancing_set","pct_change":0.1456,"prior":3427.25,"prior_status":"estimated","prov":"sam_rest_of_world:d9f49a1ce5c1","ref":"R13","role":"free","row":"E_NFPR","status":"balanced","v":3926.26,"verdict":"level unexplained","why":"Explained in direction; level unexplained (rest_of_world-27). Cell E_NFPR <- R_ROW: 1,18,913 -> 1,36,226 (17,313, +14.6%; 4 entries). Largest moves: rest_of_world R13 di_income 10,643 (+14.6%); rest_of_world R13 other_primary_income 5,641 (+14.6%); rest_of_world R13 oi_income 531 (+14.6%); rest_of_world R13 pi_income 499 (+14.6%). The BoP totals hold (row.r13_total within +-1 of NAS 6.1 / BoP); only the domestic payer or recipient split moves, and that split is a low-confidence FSF-stock or pro-rata key (rest_of_world-4, -6, -10, -12). Entries of one weight in an account move by one factor, the signature of the account's prior gap: E_NBFC 2,32,893, E_BANK -1,02,838, E_NFPR -1,13,892, E_RBI 25,646. No RoW source contradicts the move or supports its level."},{"binding":[],"bop_function":null,"change":-440.33,"col":"E_BANK","component":"bonds","confidence":"medium","flags":["unexplained"],"label":"balancing_set","pct_change":-0.372837,"prior":1181.03,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPU","status":"balanced","v":740.7,"verdict":"unexplained","why":"Unexplained (fincorp-37, Checkpoint B). Cell E_NFPU <- E_BANK: 48,449 -> 30,382 (-18,067, -37.3%; 3 entries). Largest moves: fincorp R4 deposits -17,622 (-37.3%); fincorp R4 bonds -440 (-37.3%); fincorp R8 dividends -5 (-84.5%). Public NFCs' deposit interest from banks is FSF deposits x the scaled cost of deposits (medium). E_NFPU's prior keeps 3,12,829 over NAS 2026 St 1.9 public NFC saving (closure institution_gaps). Its cause is not a documented source disagreement: the old-base NAS 2024 St 2.1A shows departmental enterprises passing 95.6% of their primary income on as D6 + D7 (1,48,177 in 2022-23), a flow the new-base SAM does not write (government-33, a NAD question for Checkpoint B). After the Wave C constraints held the published outlets (R9d at the AFS total, R18 at IGAS-2, T4a within 25% of the old-base share, R7x lines and payer shares, insurers' and MF bond interest near FSF stock x coupon, non-government dividends near the R7-grossed issuer total), what is left of the surplus lands on E_NFPU's remaining weak-keyed flows (fincorp-32, -37)."},{"binding":[],"bop_function":null,"change":-17621.21,"col":"E_BANK","component":"deposits","confidence":"medium","flags":["unexplained"],"label":"balancing_set","pct_change":-0.372837,"prior":47262.55,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPU","status":"balanced","v":29641.34,"verdict":"unexplained","why":"Unexplained (fincorp-37, Checkpoint B). E_NFPU <- E_BANK R4 deposits, 47,263 -> 29,641 (-17,622, -37.3%; z 0.627; free medium; no constraint binds on it). Public NFCs' deposit interest from banks is FSF deposits x the scaled cost of deposits (medium). E_NFPU's prior keeps 3,12,829 over NAS 2026 St 1.9 public NFC saving (closure institution_gaps). Its cause is not a documented source disagreement: the old-base NAS 2024 St 2.1A shows departmental enterprises passing 95.6% of their primary income on as D6 + D7 (1,48,177 in 2022-23), a flow the new-base SAM does not write (government-33, a NAD question for Checkpoint B). After the Wave C constraints held the published outlets (R9d at the AFS total, R18 at IGAS-2, T4a within 25% of the old-base share, R7x lines and payer shares, insurers' and MF bond interest near FSF stock x coupon, non-government dividends near the R7-grossed issuer total), what is left of the surplus lands on E_NFPU's remaining weak-keyed flows (fincorp-32, -37). GRAS (no weights, no constraints) gives 15,572. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":[],"bop_function":null,"change":-4.92,"col":"E_BANK","component":"dividends","confidence":"low","flags":["unexplained"],"label":"balancing_set","pct_change":-0.845289,"prior":5.82,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPU","status":"balanced","v":0.9,"verdict":"unexplained","why":"Unexplained (fincorp-37, Checkpoint B). Cell E_NFPU <- E_BANK: 48,449 -> 30,382 (-18,067, -37.3%; 3 entries). Largest moves: fincorp R4 deposits -17,622 (-37.3%); fincorp R4 bonds -440 (-37.3%); fincorp R8 dividends -5 (-84.5%). Public NFCs' deposit interest from banks is FSF deposits x the scaled cost of deposits (medium). E_NFPU's prior keeps 3,12,829 over NAS 2026 St 1.9 public NFC saving (closure institution_gaps). Its cause is not a documented source disagreement: the old-base NAS 2024 St 2.1A shows departmental enterprises passing 95.6% of their primary income on as D6 + D7 (1,48,177 in 2022-23), a flow the new-base SAM does not write (government-33, a NAD question for Checkpoint B). After the Wave C constraints held the published outlets (R9d at the AFS total, R18 at IGAS-2, T4a within 25% of the old-base share, R7x lines and payer shares, insurers' and MF bond interest near FSF stock x coupon, non-government dividends near the R7-grossed issuer total), what is left of the surplus lands on E_NFPU's remaining weak-keyed flows (fincorp-32, -37)."},{"binding":["fincorp:r17.claims","fincorp:r17.payer.e_nfpu.claim"],"bop_function":null,"change":-777.31,"col":"E_INSP","component":"claim","confidence":"low","flags":["depends_on_assumption"],"label":"estimated","pct_change":-0.05,"prior":15546.17,"prior_status":"estimated","prov":"sam_fincorp:e804e530cf07","ref":"R17","role":"free","row":"E_NFPU","status":"balanced","v":14768.86,"verdict":null,"why":null},{"binding":["fincorp:r17.payer.e_nfpu.premium_supplement","fincorp:r17.supplements"],"bop_function":null,"change":-172.73,"col":"E_INSP","component":"premium_supplement","confidence":"low","flags":["depends_on_assumption"],"label":"estimated","pct_change":-0.05,"prior":3454.63,"prior_status":"estimated","prov":"sam_fincorp:e804e530cf07","ref":"R17","role":"free","row":"E_NFPU","status":"balanced","v":3281.89,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-232.54,"col":"E_NBFC","component":"bonds","confidence":"medium","flags":[],"label":"estimated","pct_change":-0.311334,"prior":746.92,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPU","status":"balanced","v":514.38,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-23.36,"col":"E_NBFC","component":"borrowings","confidence":"medium","flags":[],"label":"estimated","pct_change":-0.311334,"prior":75.03,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPU","status":"balanced","v":51.67,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-1.27,"col":"E_NBFC","component":"deposits","confidence":"medium","flags":[],"label":"estimated","pct_change":-0.311334,"prior":4.06,"prior_status":"estimated","prov":"sam_fincorp:2affd44f4de7","ref":"R4","role":"free","row":"E_NFPU","status":"balanced","v":2.8,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-0.02,"col":"E_NBFC","component":"dividends","confidence":"low","flags":[],"label":"estimated","pct_change":-0.775077,"prior":0.03,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPU","status":"estimated","v":0.01,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":-80155.5,"col":"E_NFPR","component":"distributed_income","confidence":"low","flags":["level_unexplained","old_base_structure","depends_on_assumption"],"label":"balancing_set","pct_change":-0.843834,"prior":94989.63,"prior_status":"estimated","prov":"sam_fincorp:c1a4fab1d145","ref":"R8","role":"free","row":"E_NFPU","status":"balanced","v":14834.13,"verdict":"level unexplained","why":"Explained in direction; level unexplained (fincorp-32, -37). E_NFPU <- E_NFPR R8 distributed_income, 94,990 -> 14,835 (-80,155, -84.4%; z 0.156; free low; no constraint binds on it). This is E_NFPU's share of private NFCs' old-base distributed income (D2-21 top-up, fincorp-27; FSF F51 holdings, very low confidence). The old-base NAS 2024 St 2.1 structure evidences a cut of about 50,764 of the 94,990 it gives E_NFPU (fincorp-32); balancing cut further because E_NFPU keeps its prior surplus (3,12,829) after the Wave C bands held its other outlets. The part of the cut beyond 50,764 has no evidence. GRAS (no weights, no constraints) gives 31,775. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":[],"bop_function":null,"change":-18718.46,"col":"E_NFPR","component":"dividends","confidence":"low","flags":["level_unexplained"],"label":"balancing_set","pct_change":-0.843834,"prior":22182.63,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPU","status":"balanced","v":3464.17,"verdict":"level unexplained","why":"Explained in direction; level unexplained (fincorp-32, -37). E_NFPU <- E_NFPR R8 dividends, 22,183 -> 3,464 (-18,718, -84.4%; z 0.156; free low; no constraint binds on it). This is E_NFPU's share of private NFCs' old-base distributed income (D2-21 top-up, fincorp-27; FSF F51 holdings, very low confidence). The old-base NAS 2024 St 2.1 structure evidences a cut of about 50,764 of the 94,990 it gives E_NFPU (fincorp-32); balancing cut further because E_NFPU keeps its prior surplus (3,12,829) after the Wave C bands held its other outlets. The part of the cut beyond 50,764 has no evidence. GRAS (no weights, no constraints) gives 7,420. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":[],"bop_function":null,"change":0.0,"col":"E_NFPU","component":"dividends","confidence":"low","flags":[],"label":"estimated","pct_change":0.0,"prior":2921.23,"prior_status":"estimated","prov":"sam_fincorp:19c2349607ce","ref":"R8","role":"free","row":"E_NFPU","status":"estimated","v":2921.23,"verdict":null,"why":null},{"binding":[],"bop_function":null,"change":0.0,"col":"F_GOSC","component":"total","confidence":null,"flags":[],"label":"derived","pct_change":0.0,"prior":1167179.33,"prior_status":"derived","prov":"sam_factors:4074edb2d1cb","ref":"F4","role":"fixed","row":"E_NFPU","status":"derived","v":1167179.33,"verdict":null,"why":null},{"binding":["government:gov.cofog.current_transfers","government:gov.r18.psu_revenue_grants"],"bop_function":null,"change":-2401.74,"col":"G_CEN","component":"psu_revenue_grants","confidence":"low","flags":["judgement_band","unexplained"],"label":"balancing_set","pct_change":-0.1,"prior":24017.45,"prior_status":"derived","prov":"sam_government:b1f99e39eeba","ref":"R18","role":"free","row":"E_NFPU","status":"balanced","v":21615.7,"verdict":"unexplained","why":"Unexplained (fincorp-37, Checkpoint B). Cell E_NFPU <- G_CEN: 45,284 -> 25,252 (-20,033, -44.2%; 4 entries). Largest moves: fincorp R3a dated_securities -14,716 (-82.9%); government R18 psu_revenue_grants -2,402 (-10.0%); fincorp R3a tbills -2,383 (-82.9%); fincorp R3a other_securities -531 (-82.9%). Union G-sec interest to public NFCs is the HBS T107 'corporates' share of each Finance Accounts payer line split by FSF holdings (low). E_NFPU's prior keeps 3,12,829 over NAS 2026 St 1.9 public NFC saving (closure institution_gaps). Its cause is not a documented source disagreement: the old-base NAS 2024 St 2.1A shows departmental enterprises passing 95.6% of their primary income on as D6 + D7 (1,48,177 in 2022-23), a flow the new-base SAM does not write (government-33, a NAD question for Checkpoint B). After the Wave C constraints held the published outlets (R9d at the AFS total, R18 at IGAS-2, T4a within 25% of the old-base share, R7x lines and payer shares, insurers' and MF bond interest near FSF stock x coupon, non-government dividends near the R7-grossed issuer total), what is left of the surplus lands on E_NFPU's remaining weak-keyed flows (fincorp-32, -37)."},{"binding":[],"bop_function":null,"change":-14719.15,"col":"G_CEN","component":"dated_securities","confidence":"low","flags":["unexplained"],"label":"balancing_set","pct_change":-0.829182,"prior":17751.41,"prior_status":"estimated","prov":"sam_fincorp:10110fd1063b","ref":"R3a","role":"free","row":"E_NFPU","status":"balanced","v":3032.26,"verdict":"unexplained","why":"Unexplained (fincorp-37, Checkpoint B). E_NFPU <- G_CEN R3a dated_securities, 17,751 -> 3,035 (-14,716, -82.9%; z 0.171; free low; no constraint binds on it). Union G-sec interest to public NFCs is the HBS T107 'corporates' share of each Finance Accounts payer line split by FSF holdings (low). E_NFPU's prior keeps 3,12,829 over NAS 2026 St 1.9 public NFC saving (closure institution_gaps). Its cause is not a documented source disagreement: the old-base NAS 2024 St 2.1A shows departmental enterprises passing 95.6% of their primary income on as D6 + D7 (1,48,177 in 2022-23), a flow the new-base SAM does not write (government-33, a NAD question for Checkpoint B). After the Wave C constraints held the published outlets (R9d at the AFS total, R18 at IGAS-2, T4a within 25% of the old-base share, R7x lines and payer shares, insurers' and MF bond interest near FSF stock x coupon, non-government dividends near the R7-grossed issuer total), what is left of the surplus lands on E_NFPU's remaining weak-keyed flows (fincorp-32, -37). GRAS (no weights, no constraints) gives 5,707. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":[],"bop_function":null,"change":-531.52,"col":"G_CEN","component":"other_securities","confidence":"low","flags":["unexplained"],"label":"balancing_set","pct_change":-0.829182,"prior":641.02,"prior_status":"estimated","prov":"sam_fincorp:10110fd1063b","ref":"R3a","role":"free","row":"E_NFPU","status":"balanced","v":109.5,"verdict":"unexplained","why":"Unexplained (fincorp-37, Checkpoint B). E_NFPU <- G_CEN R3a other_securities, 641 -> 110 (-531, -82.9%; z 0.171; free low; no constraint binds on it). Union G-sec interest to public NFCs is the HBS T107 'corporates' share of each Finance Accounts payer line split by FSF holdings (low). E_NFPU's prior keeps 3,12,829 over NAS 2026 St 1.9 public NFC saving (closure institution_gaps). Its cause is not a documented source disagreement: the old-base NAS 2024 St 2.1A shows departmental enterprises passing 95.6% of their primary income on as D6 + D7 (1,48,177 in 2022-23), a flow the new-base SAM does not write (government-33, a NAD question for Checkpoint B). After the Wave C constraints held the published outlets (R9d at the AFS total, R18 at IGAS-2, T4a within 25% of the old-base share, R7x lines and payer shares, insurers' and MF bond interest near FSF stock x coupon, non-government dividends near the R7-grossed issuer total), what is left of the surplus lands on E_NFPU's remaining weak-keyed flows (fincorp-32, -37). GRAS (no weights, no constraints) gives 206. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."},{"binding":[],"bop_function":null,"change":-2383.49,"col":"G_CEN","component":"tbills","confidence":"low","flags":["unexplained"],"label":"balancing_set","pct_change":-0.829182,"prior":2874.51,"prior_status":"estimated","prov":"sam_fincorp:10110fd1063b","ref":"R3a","role":"free","row":"E_NFPU","status":"balanced","v":491.02,"verdict":"unexplained","why":"Unexplained (fincorp-37, Checkpoint B). E_NFPU <- G_CEN R3a tbills, 2,875 -> 491 (-2,383, -82.9%; z 0.171; free low; no constraint binds on it). Union G-sec interest to public NFCs is the HBS T107 'corporates' share of each Finance Accounts payer line split by FSF holdings (low). E_NFPU's prior keeps 3,12,829 over NAS 2026 St 1.9 public NFC saving (closure institution_gaps). Its cause is not a documented source disagreement: the old-base NAS 2024 St 2.1A shows departmental enterprises passing 95.6% of their primary income on as D6 + D7 (1,48,177 in 2022-23), a flow the new-base SAM does not write (government-33, a NAD question for Checkpoint B). After the Wave C constraints held the published outlets (R9d at the AFS total, R18 at IGAS-2, T4a within 25% of the old-base share, R7x lines and payer shares, insurers' and MF bond interest near FSF stock x coupon, non-government dividends near the R7-grossed issuer total), what is left of the surplus lands on E_NFPU's remaining weak-keyed flows (fincorp-32, -37). GRAS (no weights, no constraints) gives 924. The prior account gaps (BALANCING.md 'Pre-balancing imbalances'; closure institution_gaps): G_STA 4,50,426, households Z -3,84,547, E_NFPU 3,12,829, G_CEN -2,98,948, E_NBFC 2,32,893, E_INSP -1,21,568, E_NFPR -1,13,892, E_BANK -1,02,838, E_RBI 25,646."}],"node":"NFC"}