Need to recreate this paper adding some features

Need to recreate this paper adding some features. First involves creating the data base from the selected sources, Banco de Mexico and The US federal reserve bank. Follow each calculation described on the paper. Its a very complex economic recipe. If this works, would like to add features to the model as current market data and the historical yields of the 1,2,3,5,10,15,20,30 year bond and swap rates, and all CETES and inflation linker rates. Project can be done in excel for database and if we can run a scrypt on python to obtain results would be great.

https://www.banxico.org.mx/publicaciones-y-prensa/documentos-de-investigacion-del-banco-de-mexico/%7B06794C72-86E0-7C2E-2009-89ADC7773ABD%7D.pdf