Parameter/Equation Description,Baseline Value,Scenario 1 Value,Scenario 2

Value,Scenario 3 Value,Scenario 4 Value,Scenario 5 Value,Unit,Type of Variable

"% of capital gains used as income
A",0.05,0.05,0.05,0.05,0.05,0.05,Proportion,Constant
"% of capital gains used as income
B",0.05,0.05,0.05,0.05,0.05,0.05,Proportion,Constant
"% of capital gains used as income
C",0.05,0.05,0.05,0.05,0.05,0.05,Proportion,Constant
"% of earning income allocated for living expenses
A",0.55,0.55,0.55,0.55,0.55,0.55,Proportion,Constant
"% of earning income allocated for living expenses
B",0.75,0.75,0.75,0.75,0.75,0.75,Proportion,Constant
"% of earning income allocated for living expenses
C",0.95,0.95,0.95,0.95,0.95,0.95,Proportion,Constant
"% of income allocated into savings & investments
A",0.45,0.45,0.45,0.45,0.45,0.45,Proportion,Constant
"% of income allocated into savings & investments
B",0.25,0.25,0.25,0.25,0.25,0.25,Proportion,Constant
"% of income allocated into savings & investments
C",0.05,0.05,0.05,0.05,0.05,0.05,Proportion,Constant
"% of money taxed allocated in social transfers
A",0,0,0,1/3,1/3,1/10,Proportion,Constant
"% of money taxed allocated in social transfers
B",0,0,0,1/3,1/3,4/10,Proportion,Constant
"% of money taxed allocated in social transfers
C",0,0,0,1/3,1/3,5/10,Proportion,Constant
Capital incomes after taxes A,Wealth outflows to consumption
A,Same,Same,Same,Same,Same,Money/time,Flow
Capital incomes after taxes B,Wealth outflows to consumption
B,Same,Same,Same,Same,Same,Money/time,Flow
Capital incomes after taxes C,Wealth outflows for consumption
C,Same,Same,Same,Same,Same,Money/time,Flow
Earnings income level Person A,INTEG (Income flow A, 1000),INTEG (Income flow A,
2000),INTEG (Income flow A, 2000),INTEG (Income flow A, 2000),INTEG (Income flow A,
2000),INTEG (Income flow A, 2000),Money,Stock
Earnings income level Person B,INTEG (Income flow B, 2000),INTEG (Income flow B,
1000),INTEG (Income flow B, 1000),INTEG (Income flow B, 1000),INTEG (Income flow B,
1000),INTEG (Income flow B, 1000),Money,Stock
Earnings income level Person C,INTEG (Income flow C,
500),Same,Same,Same,Same,Same,Money,Stock
Income flow A,Earnings income level Person A*Rate of growth of income
A,Same,Same,Same,Same,Same,Money/time,Flow
Income flow B,Earnings income level Person B*Rate of growth of income
B,Same,Same,Earnings income level Person B*0.08,Same,Same,Money/time,Flow
Income flow C,Earnings income level Person C*Rate of growth of income
C,Same,Same,Earnings income level Person C*0.06,Same,Same,Money/time,Flow
Income from earnings after taxes A,Earnings income level Person A*(1-Tax rate on
earnings income A),Same,Same,Same,Same,Same,Money/time,Flow
Income from earnings after taxes B,Earnings income level Person B*(1-Tax rate on
earnings income B),Same,Same,Same,Same,Same,Money/time,Flow
Income from earnings after taxes C,Earnings income level Person C*(1-Tax rate on
earnings income C),Same,Same,Same,Same,Same,Money/time,Flow
Income from social transfers A,"""% of money taxed allocated in social transfers
A""*(Taxes levied on wealth and new wealth flows A+Taxes levied on wealth and new
wealth flows B+Taxes levied on wealth and new wealth flows
C)",Same,Same,Same,Same,Same,Money,Flow
Income from social transfers B,"""% of money taxed allocated in social transfers
B""*(Taxes levied on wealth and new wealth flows B+Taxes levied on wealth and new
wealth flows A+Taxes levied on wealth and new wealth flows
C)",Same,Same,Same,Same,Same,Money,Flow
Income from social transfers C,"""% of money taxed allocated in social transfers
C""*(Taxes levied on wealth and new wealth flows A+Taxes levied on wealth and new
wealth flows B+Taxes levied on wealth and new wealth flows
C)",Same,Same,Same,Same,Same,Money,Flow
Money allocated to savings and investments A,"% of income allocated into savings &
investments A"*Total income A,Same,Same,Same,Same,Same,Money/time,Flow
Money allocated to savings and investments B,"% of income allocated into savings &
investments B"*Total income B,Same,Same,Same,Same,Same,Money/time,Flow
Money allocated to savings and investments C,"% of income allocated to savings &
investments C"*Total income C,Same,Same,Same,Same,Same,Money/time,Flow
New wealth A,Money allocated to savings and investments
A,Same,Same,Same,Same,Same,Money/time,Flow
New wealth B,Money allocated to savings and investments
B,Same,Same,Same,Same,Same,Money/time,Flow
New wealth C,Money allocated to savings and investments
C,Same,Same,Same,Same,Same,Money/time,Flow
Rate of growth of income A,0.1,0.1,0.1,0.1,0.08,0.1,Proportion,Auxiliary
Rate of growth of income B,0.1,0.1,0.08,0.08,0.08,0.08,Proportion,Auxiliary
Rate of growth of income C,0.1,0.1,0.06,0.06,0.06,0.06,Proportion,Auxiliary
Rate of growth of wealth A,0.1,0.1,0.1,0.1,0.1,0.1,Proportion,Auxiliary
Rate of growth of wealth B,0.1,0.1,0.1,0.1,0.08,0.08,Proportion,Auxiliary
Rate of growth of wealth C,0.1,0.1,0.1,0.1,0.06,0.06,Proportion,Auxiliary
Tax rate on earnings income A,0.15,0.15,0.15,0.15,0.15,0.15,Proportion,Auxiliary
Tax rate on earnings income B,0.15,0.15,0.15,0.15,0.15,0.15,Proportion,Auxiliary
Tax rate on earnings income C,0.15,0.15,0.15,0.15,0.15,0.15,Proportion,Auxiliary
Taxes on capital gains A,0,0,0,0.15,0.15,0.15,Proportion,Auxiliary
Taxes on capital gains B,0,0,0,0.15,0.15,0.15,Proportion,Auxiliary
Taxes on capital gains C,0,0,0,0.15,0.15,0.15,Proportion,Auxiliary
Taxes on wealth A,0,0,0,0,0.02,0.02,Proportion,Auxiliary
Taxes on wealth B,0,0,0,0,0.02,0.02,Proportion,Auxiliary
Taxes on wealth C,0,0,0,0,0.02,0.02,Proportion,Auxiliary
Wealth inflows A,Rate of growth of wealth A*Wealth Person
A,Same,Same,Same,Same,Same,Money/time,Flow
Wealth inflows B,Rate of growth of wealth B*Wealth Person
B,Same,Same,Same,Same,Same,Money/time,Flow
Wealth inflows C,Rate of growth of wealth C*Wealth Person
C,Same,Same,Same,Same,Same,Money/time,Flow
Total income A,Capital incomes after taxes A + Income from earnings after taxes A +
Income from social transfers A,Same,Same,Same,Same,Same,Money/time,Flow
Total income B,Capital incomes after taxes B + Income from earnings after taxes B +
Income from social transfers B,Same,Same,Same,Same,Same,Money/time,Flow
Total income C,Capital incomes after taxes C + Income from earnings after taxes C +
Income from social transfers C,Same,Same,Same,Same,Same,Money/time,Flow
Wealth outflows to consumption A,"% of capital gains used as income A"*(Wealth
inflows A*(1-Taxes on capital gains A)),Same,Same,Same,Same,Same,Money/time,Flow
Wealth outflows to consumption B,"% of capital gains used as income B"*(Wealth
inflows B*(1-Taxes on capital gains B)),Same,Same,Same,Same,Same,Money/time,Flow
Wealth outflows for consumption C,"% of capital gains used as income C"*(Wealth
inflows C*(1-Taxes on capital gains C)),Same,Same,Same,Same,Same,Money/time,Flow
Wealth Person A,INTEG (New wealth A+Wealth inflows A-Tax outflows A-Wealth outflows
to consumption A, 1e+06),Same,Same,Same,Same,Same,Money,Stock
Wealth Person B,INTEG (New wealth B+Wealth inflows B-Tax outflows B-Wealth outflows
to consumption B, 20000),Same,Same,Same,Same,Same,Money,Stock
Wealth Person C,INTEG (New wealth C+Wealth inflows C-Tax outflows C-Wealth outflows
for consumption C, 100),Same,Same,Same,Same,Same,Money,Stock