{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Bloomberg data (hent)","Bloomberg data","VA udregning","S gov (C)","S corp (C)","S gov (N)","S corp (N)","Basiskurve","LTAS_Govts","LTAS_NYKREDIT","PD Cod"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Bloomberg data (hent)","index":0,"n_rows":13,"n_cols":64,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["2019-04-03","Nykredit YTM",null,"Nykredit Dur",null,"DK 6år",null,"DK 7år",null,"FR 4år",null,"FR 5år",null,"DE 6år",null,"DE 7år",null,"HU 5år",null,"HU 6år",null,"IE 9år",null,"IE 10år",null,"IT 7år",null,"IT 8år",null,"LU 5år",null,"LU 6år",null,"NL 10år",null,"NL 15år",null,"PL 4år",null,"PL 5år",null,"ES 6år",null,"ES 7år",null,"SE 6år",null,"SE 7år",null,"UK 10år",null,"UK 15år",null,"US 4år",null,"US 5år"]
["Dato","Ticker","Ticker",{"$f":"C2","v":"Ticker"},"Ticker",{"$f":"E2","v":"Ticker"},"Ticker",{"$f":"G2","v":"Ticker"},"Ticker",{"$f":"I2","v":"Ticker"},"Ticker",{"$f":"K2","v":"Ticker"},"Ticker",{"$f":"M2","v":"Ticker"},"Ticker",{"$f":"O2","v":"Ticker"},"Ticker",{"$f":"Q2","v":"Ticker"},"Ticker",{"$f":"S2","v":"Ticker"},"Ticker",{"$f":"U2","v":"Ticker"},"Ticker","Ticker","Ticker","Ticker","Ticker",{"$f":"AA2","v":"Ticker"},"Ticker",{"$f":"AC2","v":"Ticker"},"Ticker",{"$f":"AE2","v":"Ticker"},"Ticker",{"$f":"AG2","v":"Ticker"},"Ticker",{"$f":"AI2","v":"Ticker"},"Ticker",{"$f":"AK2","v":"Ticker"},"Ticker",{"$f":"AM2","v":"Ticker"},"Ticker",{"$f":"AO2","v":"Ticker"},"Ticker",{"$f":"AQ2","v":"Ticker"},"Ticker",{"$f":"AS2","v":"Ticker"},"Ticker",{"$f":"AU2","v":"Ticker"},"Ticker",{"$f":"AW2","v":"Ticker"},"Ticker",{"$f":"AY2","v":"Ticker"},"Ticker",{"$f":"BA2","v":"Ticker"},"Ticker",{"$f":"BC2","v":"Ticker"}]
[{"$f":"_xll.BDH(B2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=20\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(C2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=20\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(E2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(G2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(I2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(K2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(M2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(O2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(Q2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(S2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(U2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(W2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(Y2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AA2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AC2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AE2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AG2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AI2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AK2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AM2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AO2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AQ2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AS2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AU2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AW2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(AY2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(BA2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,{"$f":"_xll.BDH(BC2,\"PX_LAST\",$A$1,\"\",\"cols=2;rows=22\")","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,{"$f":"AND(A3=C3,C3=E3,E3=G3,G3=I3,I3=K3,K3=M3,M3=O3,O3=Q3,Q3=S3,S3=U3,U3=W3,W3=Y3,Y3=AA3,AA3=AC3,AC3=AE3,AE3=AG3,AG3=AI3,AI3=AK3,AK3=AM3,AM3=AO3,AO3=AQ3,AQ3=AS3,AS3=AU3,AU3=AW3,AW3=AY3,AY3=BA3,BA3=BC3)","v":{"$error":"#NAME?"}}]
["2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,"2019-04-04",null,null,null,null,null,null,null,{"$f":"AND(A4=C4,C4=E4,E4=G4,G4=I4,I4=K4,K4=M4,M4=O4,O4=Q4,Q4=S4,S4=U4,U4=W4,W4=Y4,Y4=AA4,AA4=AC4,AC4=AE4,AE4=AG4,AG4=AI4,AI4=AK4,AK4=AM4,AM4=AO4,AO4=AQ4,AQ4=AS4,AS4=AU4,AU4=AW4,AW4=AY4,AY4=BA4,BA4=BC4)","v":true},"datotjek"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[1]basiskurve raadata'!AP9","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(MAX(B20,D20,F20,H20,J20,L20,N20,P20,R20,T20,V20,X20,Z20,AB20,AD20,AF20,AH20,AJ20,AL20,AN20,AP20,AR20,AT20,AV20,AX20,AZ20,BB20,BD20,BF20,BH20)>BK9/100,MIN(B20,D20,F20,H20,J20,L20,N20,P20,R20,T20,V20,X20,Z20,AB20,AD20,AF20,AH20,AJ20,AL20,AN20,AP20,AR20,AT20,AV20,AX20,AZ20,BB20,BD20,BF20,BH20)<-BK9/100),FALSE,TRUE)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nykredit fejl"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(A4<>C4,C4=E4,E4=G4,G4=I4,I4=K4,K4=M4,M4=O4,O4=Q4,Q4=S4,S4=U4,U4=W4,W4=Y4,Y4=AA4,AA4=AC4,AC4=AE4,AE4=AG4,AG4=AI4,AI4=AK4,AK4=AM4,AM4=AO4,AO4=AQ4,AQ4=AS4,AS4=AU4,AU4=AW4,AW4=AY4,AY4=BA4,BA4=BC4)=FALSE,TRUE,FALSE)","v":true}]

{"sheet":"Bloomberg data","index":1,"n_rows":13,"n_cols":64,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Bloomberg data (hent)'!A1","v":"2019-04-03"},{"$f":"'Bloomberg data (hent)'!B1","v":"Nykredit YTM"},{"$f":"'Bloomberg data (hent)'!C1","v":0},{"$f":"'Bloomberg data (hent)'!D1","v":"Nykredit Dur"},{"$f":"'Bloomberg data (hent)'!E1","v":0},{"$f":"'Bloomberg data (hent)'!F1","v":"DK 6år"},{"$f":"'Bloomberg data (hent)'!G1","v":0},{"$f":"'Bloomberg data (hent)'!H1","v":"DK 7år"},{"$f":"'Bloomberg data (hent)'!I1","v":0},{"$f":"'Bloomberg data (hent)'!J1","v":"FR 4år"},{"$f":"'Bloomberg data (hent)'!K1","v":0},{"$f":"'Bloomberg data (hent)'!L1","v":"FR 5år"},{"$f":"'Bloomberg data (hent)'!M1","v":0},{"$f":"'Bloomberg data (hent)'!N1","v":"DE 6år"},{"$f":"'Bloomberg data (hent)'!O1","v":0},{"$f":"'Bloomberg data (hent)'!P1","v":"DE 7år"},{"$f":"'Bloomberg data (hent)'!Q1","v":0},{"$f":"'Bloomberg data (hent)'!R1","v":"HU 5år"},{"$f":"'Bloomberg data (hent)'!S1","v":0},{"$f":"'Bloomberg data (hent)'!T1","v":"HU 6år"},{"$f":"'Bloomberg data (hent)'!U1","v":0},{"$f":"'Bloomberg data (hent)'!V1","v":"IE 9år"},{"$f":"'Bloomberg data (hent)'!W1","v":0},{"$f":"'Bloomberg data (hent)'!X1","v":"IE 10år"},{"$f":"'Bloomberg data (hent)'!Y1","v":0},{"$f":"'Bloomberg data (hent)'!Z1","v":"IT 7år"},{"$f":"'Bloomberg data (hent)'!AA1","v":0},{"$f":"'Bloomberg data (hent)'!AB1","v":"IT 8år"},{"$f":"'Bloomberg data (hent)'!AC1","v":0},{"$f":"'Bloomberg data (hent)'!AD1","v":"LU 5år"},{"$f":"'Bloomberg data (hent)'!AE1","v":0},{"$f":"'Bloomberg data (hent)'!AF1","v":"LU 6år"},{"$f":"'Bloomberg data (hent)'!AG1","v":0},{"$f":"'Bloomberg data (hent)'!AH1","v":"NL 10år"},{"$f":"'Bloomberg data (hent)'!AI1","v":0},{"$f":"'Bloomberg data (hent)'!AJ1","v":"NL 15år"},{"$f":"'Bloomberg data (hent)'!AK1","v":0},{"$f":"'Bloomberg data (hent)'!AL1","v":"PL 4år"},{"$f":"'Bloomberg data (hent)'!AM1","v":0},{"$f":"'Bloomberg data (hent)'!AN1","v":"PL 5år"},{"$f":"'Bloomberg data (hent)'!AO1","v":0},{"$f":"'Bloomberg data (hent)'!AP1","v":"ES 6år"},{"$f":"'Bloomberg data (hent)'!AQ1","v":0},{"$f":"'Bloomberg data (hent)'!AR1","v":"ES 7år"},{"$f":"'Bloomberg data (hent)'!AS1","v":0},{"$f":"'Bloomberg data (hent)'!AT1","v":"SE 6år"},{"$f":"'Bloomberg data (hent)'!AU1","v":0},{"$f":"'Bloomberg data (hent)'!AV1","v":"SE 7år"},{"$f":"'Bloomberg data (hent)'!AW1","v":0},{"$f":"'Bloomberg data (hent)'!AX1","v":"UK 10år"},{"$f":"'Bloomberg data (hent)'!AY1","v":0},{"$f":"'Bloomberg data (hent)'!AZ1","v":"UK 15år"},{"$f":"'Bloomberg data (hent)'!BA1","v":0},{"$f":"'Bloomberg data (hent)'!BB1","v":"US 4år"},{"$f":"'Bloomberg data (hent)'!BC1","v":0},{"$f":"'Bloomberg data (hent)'!BD1","v":"US 5år"},{"$f":"'Bloomberg data (hent)'!BE1","v":0},{"$f":"'Bloomberg data (hent)'!BF1","v":0},{"$f":"'Bloomberg data (hent)'!BG1","v":0},{"$f":"'Bloomberg data (hent)'!BH1","v":0}]
[{"$f":"'Bloomberg data (hent)'!A2","v":"Dato"},{"$f":"'Bloomberg data (hent)'!B2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!C2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!D2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!E2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!F2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!G2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!H2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!I2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!J2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!K2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!L2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!M2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!N2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!O2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!P2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!Q2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!R2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!S2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!T2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!U2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!V2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!W2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!X2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!Y2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!Z2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AA2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AB2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AC2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AD2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AE2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AF2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AG2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AH2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AI2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AJ2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AK2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AL2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AM2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AN2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AO2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AP2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AQ2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AR2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AS2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AT2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AU2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AV2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AW2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AX2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AY2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!AZ2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!BA2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!BB2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!BC2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!BD2","v":"Ticker"},{"$f":"'Bloomberg data (hent)'!BE2","v":0},{"$f":"'Bloomberg data (hent)'!BF2","v":0},{"$f":"'Bloomberg data (hent)'!BG2","v":0},{"$f":"'Bloomberg data (hent)'!BH2","v":0}]
[{"$f":"'Bloomberg data (hent)'!A3","v":{"$error":"#NAME?"}},{"$f":"'Bloomberg data (hent)'!B3","v":0},{"$f":"'Bloomberg data (hent)'!C3","v":{"$error":"#NAME?"}},{"$f":"'Bloomberg data (hent)'!D3","v":0},{"$f":"'Bloomberg data (hent)'!E3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!F3)-1","v":0},{"$f":"'Bloomberg data (hent)'!G3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!H3)-1","v":0},{"$f":"'Bloomberg data (hent)'!I3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!J3)-1","v":0},{"$f":"'Bloomberg data (hent)'!K3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!L3)-1","v":0},{"$f":"'Bloomberg data (hent)'!M3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!N3)-1","v":0},{"$f":"'Bloomberg data (hent)'!O3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!P3)-1","v":0},{"$f":"'Bloomberg data (hent)'!Q3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!R3)-1","v":0},{"$f":"'Bloomberg data (hent)'!S3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!T3)-1","v":0},{"$f":"'Bloomberg data (hent)'!U3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!V3)-1","v":0},{"$f":"'Bloomberg data (hent)'!W3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!X3)-1","v":0},{"$f":"'Bloomberg data (hent)'!Y3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!Z3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AA3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AB3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AC3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AD3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AE3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AF3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AG3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AH3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AI3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AJ3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AK3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AL3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AM3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AN3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AO3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AP3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AQ3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AR3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AS3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AT3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AU3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AV3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AW3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AX3)-1","v":0},{"$f":"'Bloomberg data (hent)'!AY3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!AZ3)-1","v":0},{"$f":"'Bloomberg data (hent)'!BA3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!BB3)-1","v":0},{"$f":"'Bloomberg data (hent)'!BC3","v":{"$error":"#NAME?"}},{"$f":"EXP('Bloomberg data (hent)'!BD3)-1","v":0},{"$f":"'Bloomberg data (hent)'!BE3","v":"00:00:00"},{"$f":"EXP('Bloomberg data (hent)'!BF3)-1","v":0},{"$f":"'Bloomberg data (hent)'!BG3","v":"00:00:00"},{"$f":"EXP('Bloomberg data (hent)'!BH3)-1","v":0},null,null,{"$f":"'Bloomberg data (hent)'!BK3","v":{"$error":"#NAME?"}}]
[{"$f":"'Bloomberg data (hent)'!A4","v":"2019-04-04"},{"$f":"'Bloomberg data (hent)'!B4","v":0},{"$f":"'Bloomberg data (hent)'!C4","v":"2019-04-04"},{"$f":"'Bloomberg data (hent)'!D4","v":0},{"$f":"'Bloomberg data (hent)'!E4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!F4)-1","v":0},{"$f":"'Bloomberg data (hent)'!G4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!H4)-1","v":0},{"$f":"'Bloomberg data (hent)'!I4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!J4)-1","v":0},{"$f":"'Bloomberg data (hent)'!K4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!L4)-1","v":0},{"$f":"'Bloomberg data (hent)'!M4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!N4)-1","v":0},{"$f":"'Bloomberg data (hent)'!O4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!P4)-1","v":0},{"$f":"'Bloomberg data (hent)'!Q4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!R4)-1","v":0},{"$f":"'Bloomberg data (hent)'!S4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!T4)-1","v":0},{"$f":"'Bloomberg data (hent)'!U4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!V4)-1","v":0},{"$f":"'Bloomberg data (hent)'!W4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!X4)-1","v":0},{"$f":"'Bloomberg data (hent)'!Y4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!Z4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AA4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AB4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AC4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AD4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AE4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AF4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AG4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AH4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AI4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AJ4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AK4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AL4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AM4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AN4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AO4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AP4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AQ4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AR4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AS4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AT4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AU4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AV4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AW4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AX4)-1","v":0},{"$f":"'Bloomberg data (hent)'!AY4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!AZ4)-1","v":0},{"$f":"'Bloomberg data (hent)'!BA4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!BB4)-1","v":0},{"$f":"'Bloomberg data (hent)'!BC4","v":"2019-04-04"},{"$f":"EXP('Bloomberg data (hent)'!BD4)-1","v":0},{"$f":"'Bloomberg data (hent)'!BE4","v":"00:00:00"},{"$f":"EXP('Bloomberg data (hent)'!BF4)-1","v":0},{"$f":"'Bloomberg data (hent)'!BG4","v":"00:00:00"},{"$f":"EXP('Bloomberg data (hent)'!BH4)-1","v":0},null,null,{"$f":"'Bloomberg data (hent)'!BK4","v":true},{"$f":"'Bloomberg data (hent)'!BL4","v":"datotjek"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Bloomberg data (hent)'!BK10","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Bloomberg data (hent)'!BK12","v":"Nykredit fejl"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Bloomberg data (hent)'!BK13","v":true}]

{"sheet":"VA udregning","index":2,"n_rows":26,"n_cols":18,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Scrncy = wgov*max(Sgov;0) + wcorp*max (Scorp; 0)"]
["RCcrncy = wgov*max(RCgov;0) + wcorp*max(0;RCcorp)"]
[null,null,null,null,null,null,null,null,null,"Currency VA (C) ",null,null,null,"Country VA (National VA) (N)"]
[null,null,null,null,null,null,null,null,null,"wgov",9.5000000000000001E-2,null,null,"wgov",0.153]
["Scountry = wgov*max(Sgov;0) + wcorp*max (Scorp; 0)",null,null,null,null,null,null,null,null,"wcorp",0.59,null,null,"wcorp",0.40500000000000003]
["RCcountry = wgov*max(RCgov;0) + wcorp*max(0;RCcorp)",null,null,null,null,null,null,null,null,"Sgov(C) ",{"$f":"'S gov (C)'!G25*10000","v":0},null,null,"Sgov(N) ",{"$f":"'S gov (N)'!T25*10000","v":113.88387412798457}]
[null,null,null,null,null,null,null,null,null,"Scorp(C) ",{"$f":"'S corp (C)'!H25*10000","v":48.259066815436192},null,null,"Scorp(N) ",{"$f":"'S corp (C)'!H25*10000","v":48.259066815436192}]
[null,null,null,null,null,null,null,null,null,"RCgov(C) ",{"$f":"'S gov (C)'!G27*10000","v":-3.7296554733501353E-13},null,null,"RCgov(N) ",{"$f":"'S gov (N)'!T27*10000","v":3.8564959270988819}]
[null,null,null,null,null,null,null,null,null,"RCcorp(C) ",{"$f":"'S corp (C)'!H27*10000","v":36.489280834145553},null,null,"RCcorp(N) ",{"$f":"'S corp (C)'!H27*10000","v":36.489280834145553}]
["VA total = 0,65 * [SRC crncy + max (SRC country - 2 * SRC crncy; 0)]",null,null,null,null,null,null,null,null,"Scrncy",{"$f":"K6*MAX(K8,0)+K7*MAX(K9,0)","v":28.472849421107352},null,null,"Scountry",{"$f":"O6*MAX(O8,0)+O7*MAX(O9,0)","v":36.969154801833298}]
[null,null,null,null,null,null,null,null,null,"RCcrncy ",{"$f":"K6*MAX(K10,0)+K7*MAX(K11,0)","v":21.528675692145875},null,null,"RCcountry ",{"$f":"O6*MAX(O10,0)+O7*MAX(O11,0)","v":15.368202614675079}]
["(with  S_RC country> 100 bps)",null,null,null,null,null,null,null,null,"S_RCcrncy ",{"$f":"K12-K13","v":6.9441737289614771},null,null,"S_RCcountry ",{"$f":"O12-O13","v":21.600952187158221},null,"0,7*S_RCcountry >100 bp",{"$f":"IF(+O14*0.7>100,\"TRUE\",\"FALSE\")","v":"FALSE"}]
[null,null,null,null,null,null,null,null,null,"Currency VA",{"$f":"65%*K14","v":4.5137129238249605},null,null,"Country VA",{"$f":"65%*O14","v":14.040618921652843}]
[null,null,null,null,null,null,null,null,null,"Currency VA\n skaleret",{"$f":"K15*0.7","v":3.1595990466774722},null,null,"Country VA\n skaleret",{"$f":"0.7*O15","v":9.8284332451569902}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"VA","DATO"]
[null,null,null,null,null,null,null,null,null,null,"Beregnet",{"$f":"ROUND(0.65*(0.7*K14+IF(R14=\"TRUE\",MAX(0.7*O14-0.72*K14,0),0)),0)","v":3},{"$f":"'Bloomberg data (hent)'!A4","v":"2019-04-04"}]

{"sheet":"S gov (C)","index":3,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,"DK",null,"Total"]
[null,"Relative market value",1,null,{"$f":"SUM(C2:C2)","v":1}]
[null,"Average weighted duration (D)",6.5]
[null,"Market Yield (I1)",{"$f":"'Bloomberg data'!F4/100","v":0}]
[null,"Market Yield (I2)",{"$f":"'Bloomberg data'!H4/100","v":0}]
[null,"Linear Interpolation of Market yield before risk correction",{"$f":"C4+(C5-C4)*(C3-C7)/(C8-C7)","v":0}]
[null,"Integer (D)",{"$f":"IF(C$3=0,\"-\",INT(C$3))","v":6}]
[null,"Integer (D)+1",{"$f":"IF(C$3=0,\"-\",INT(C$3)+1)","v":7}]
[null,"Basic Risk Free Rate (Integer (D))",{"$f":"IF(TYPE(C7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,C7),\"-\")","v":{"$error":"#N/A"}}]
[null,"Basic Risk Free Rate (Integer (D)+1)",{"$f":"IF(TYPE(C8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,C8),\"-\")","v":{"$error":"#N/A"}}]
[null,"Linear Interpolation of Basic Risk Free Rate",{"$f":"IF(TYPE(C8)=1,C9+(C10-C9)*(C$3-C$7)/(C$8-C$7),C9)","v":{"$error":"#N/A"}}]
[null,"Risk Correction (Integer (D))",{"$f":"IF(TYPE(C7)=1,VLOOKUP(C$1,LTAS_Govts!$A$1:$AE$67,C7+1,FALSE)*0.3/100,\"-\")","v":-4.6802757584745557E-5}]
[null,"Risk Correction (Integer (D)+1)",{"$f":"IF(TYPE(C8)=1,VLOOKUP(C$1,LTAS_Govts!$A$1:$AE$67,C8+1,FALSE)*0.3/100,\"-\")","v":-5.2501009741450293E-5}]
[null,"Linear Interpolation of Risk Correction",{"$f":"MAX(0,IF(TYPE(C$8)=1,C12+(C13-C12)*(C$3-C$7)/(C$8-C$7),C12))","v":0}]
[null,"Risk Corrected Market Yield",{"$f":"IF(C2>0,C6-C14,\"-\")","v":0}]
[]
[null,"Step 1 (zcb with Market yield before risk correction)",{"$f":"IF(C$2>0,C$2*(1+C6)^C$3,0)","v":1}]
[null,"Step 2 (zcb with Basic Risk Free Rate)",{"$f":"IF(C$2>0,C$2*(1+C11)^C$3,0)","v":{"$error":"#N/A"}}]
[null,"Step 3 (zcb with Risk Corrected Market Yield)",{"$f":"IF(C$2>0,C$2*(1+C15)^C$3,0)","v":1}]
[null,null,null,null,"Total","Target (100%)","IER"]
[null,"Step 4 (IER1 => market yield before risk correction)",{"$f":"IF(C$2>0,C17*(1+$G21)^-C$3,0)","v":1.0259005815806272},null,{"$f":"SUM(C21:C21)","v":1.0259005815806272},{"$f":"E2","v":1},-3.9262479017779395E-3,null,null,{"$f":"IF(ABS(E21-1)>0.001,\"Tjek at målsøgning er foretaget korrekt\",\"\")","v":"Tjek at målsøgning er foretaget korrekt"}]
[null,"Step 5 (IER2 => Basic Risk Free Rate)",{"$f":"IF(C$2>0,C18*(1+$G22)^-C$3,0)","v":{"$error":"#N/A"}},null,{"$f":"SUM(C22:C22)","v":{"$error":"#N/A"}},{"$f":"E2","v":1},-1.4817075789959363E-3,null,null,{"$f":"IF(ABS(E22-1)>0.001,\"Tjek at målsøgning er foretaget korrekt\",\"\")","v":{"$error":"#N/A"}}]
[null,"Step 6 (IER3 => risk corrected market yield)",{"$f":"IF(C$2>0,C19*(1+$G23)^-C$3,0)","v":1.0259005815806266},null,{"$f":"SUM(C23:C23)","v":1.0259005815806266},{"$f":"E2","v":1},-3.9262479017779022E-3,null,null,{"$f":"IF(ABS(E23-1)>0.001,\"Tjek at målsøgning er foretaget korrekt\",\"\")","v":"Tjek at målsøgning er foretaget korrekt"}]
[]
[null,null,"Sgov (before risk correction) = max(0,IER1-IER2)",null,null,null,{"$f":"MAX(0,G21-G22)","v":0}]
[]
[null,null,"RCgov=max(0,IER1-IER3)",null,null,null,{"$f":"MAX(G21-G23)","v":-3.7296554733501353E-17}]

{"sheet":"S corp (C)","index":4,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,"Nykredit",null,null,"Total"]
[null,"Relative market value",1,null,null,{"$f":"SUM(C2:D2)","v":1}]
[null,"Average weighted duration (D)",{"$f":"'Bloomberg data'!D4","v":0}]
[null,"Market Yield (I1)",{"$f":"'Bloomberg data'!B4/100","v":0}]
[null,"Market Yield (I2)",{"$f":"'Bloomberg data'!B4/100","v":0}]
[null,"Linear Interpolation of Market yield before risk correction",{"$f":"C4","v":0}]
[null,"Integer (D)",{"$f":"IF(C$3=0,\"-\",INT(C$3))","v":"-"}]
[null,"Integer (D)+1",{"$f":"IF(C$3=0,\"-\",INT(C$3)+1)","v":"-"}]
[null,"Basic Risk Free Rate (Integer (D))",{"$f":"IF(TYPE(C7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,C7),\"-\")","v":"-"}]
[null,"Basic Risk Free Rate (Integer (D)+1)",{"$f":"IF(TYPE(C8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,C8),\"-\")","v":"-"}]
[null,"Linear Interpolation of Basic Risk Free Rate",{"$f":"IF(TYPE(C8)=1,C9+(C10-C9)*(C$3-C$7)/(C$8-C$7),C9)","v":"-"}]
[null,"Risk Correction (Integer (D))",{"$f":"LTAS_NYKREDIT!F4/100","v":3.9894594700369468E-3}]
[null,"Risk Correction (Integer (D)+1)",{"$f":"LTAS_NYKREDIT!F4/100","v":3.9894594700369468E-3}]
[null,"Linear Interpolation of Risk Correction",{"$f":"MAX(0,IF(TYPE(C$8)=1,C12+(C13-C12)*(C$3-C$7)/(C$8-C$7),C12))","v":3.9894594700369468E-3}]
[null,"Risk Corrected Market Yield",{"$f":"IF(C2>0,C6-C14,\"-\")","v":-3.9894594700369468E-3}]
[]
[null,"Step 1 (zcb with Market yield before risk correction)",{"$f":"IF(C$2>0,C$2*(1+C6)^C$3,0)","v":1}]
[null,"Step 2 (zcb with Basic Risk Free Rate)",{"$f":"IF(C$2>0,C$2*(1+C11)^C$3,0)","v":{"$error":"#VALUE!"}}]
[null,"Step 3 (zcb with Risk Corrected Market Yield)",{"$f":"IF(C$2>0,C$2*(1+C15)^C$3,0)","v":1}]
[null,null,null,null,null,"Total","Target (100%)","IER"]
[null,"Step 4 (IER1 => market yield before risk correction)",{"$f":"IF(C$2>0,C17*(1+$H21)^-C$3,0)","v":1},null,null,{"$f":"SUM(C21:D21)","v":1},{"$f":"F2","v":1},1.2266277283975485E-3,null,null,{"$f":"IF(ABS(F21-1)>0.001,\"Tjek at målsøgning er foretaget korrekt\",\"\")","v":""}]
[null,"Step 5 (IER2 => Basic Risk Free Rate)",{"$error":"#VALUE!"},null,null,{"$f":"SUM(C22:D22)","v":{"$error":"#VALUE!"}},{"$f":"F2","v":1},-3.5992789531460703E-3,null,null,{"$f":"IF(ABS(F22-1)>0.001,\"Tjek at målsøgning er foretaget korrekt\",\"\")","v":{"$error":"#VALUE!"}}]
[null,"Step 6 (IER3 => risk corrected market yield)",1,null,null,{"$f":"SUM(C23:D23)","v":1},{"$f":"F2","v":1},-2.4223003550170067E-3,null,null,{"$f":"IF(ABS(F23-1)>0.001,\"Tjek at målsøgning er foretaget korrekt\",\"\")","v":""}]
[]
[null,null,null,"Scorp (before risk correction) = max(0,IER1-IER2)",null,null,null,{"$f":"MAX(0,H21-H22)","v":4.8259066815436189E-3}]
[]
[null,null,null,"RCcorp=max(0,IER1-IER3)",null,null,null,{"$f":"MAX(H21-H23)","v":3.6489280834145553E-3}]

{"sheet":"S gov (N)","index":5,"n_rows":27,"n_cols":21,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,"DK","FR","DE","HU","IE","IT","LU","NL","PL","ES","SE","UK","US",null,"Total"]
[null,"Relative market value",0.36,0.05,0.22,0.01,0.02,0.04,0.02,0.01,0.01,0.04,0.02,0.02,0.18,null,{"$f":"SUM(C2:O2)","v":1.0000000000000002}]
[null,"Average weighted duration (D)",6.7,4.2,6,5.0999999999999996,9.8000000000000007,7.9,5.2,11.3,4.8,6.2,6.9,14,4]
[null,"Market Yield (I1)",{"$f":"'Bloomberg data'!F4/100","v":0},{"$f":"'Bloomberg data'!J4/100","v":0},{"$f":"'Bloomberg data'!N4/100","v":0},{"$f":"'Bloomberg data'!R4/100","v":0},{"$f":"'Bloomberg data'!V4/100","v":0},{"$f":"'Bloomberg data'!Z4/100","v":0},{"$f":"'Bloomberg data'!AD4/100","v":0},{"$f":"'Bloomberg data'!AH4/100","v":0},{"$f":"'Bloomberg data'!AL4/100","v":0},{"$f":"'Bloomberg data'!AP4/100","v":0},{"$f":"'Bloomberg data'!AT4/100","v":0},{"$f":"'Bloomberg data'!AX4/100","v":0},{"$f":"'Bloomberg data'!BB4/100","v":0}]
[null,"Market Yield (I2)",{"$f":"'Bloomberg data'!H4/100","v":0},{"$f":"'Bloomberg data'!L4/100","v":0},{"$f":"'Bloomberg data'!P4/100","v":0},{"$f":"'Bloomberg data'!T4/100","v":0},{"$f":"'Bloomberg data'!X4/100","v":0},{"$f":"'Bloomberg data'!AB4/100","v":0},{"$f":"'Bloomberg data'!AF4/100","v":0},{"$f":"'Bloomberg data'!AJ4/100","v":0},{"$f":"'Bloomberg data'!AN4/100","v":0},{"$f":"'Bloomberg data'!AR4/100","v":0},{"$f":"'Bloomberg data'!AV4/100","v":0},{"$f":"'Bloomberg data'!AZ4/100","v":0},{"$f":"'Bloomberg data'!BD4/100","v":0}]
[null,"Linear Interpolation of Market yield before risk correction",{"$f":"C4+(C5-C4)*(C3-C7)/(C8-C7)","v":0},0,0,0,{"$f":"G4+(G5-G4)*(G3-G7)/(G8-G7)","v":0},{"$f":"H4+(H5-H4)*(H3-H7)/(H8-H7)","v":0},0,0,0,0,0,0,0]
[null,"Integer (D)",{"$f":"IF(C$3=0,\"-\",INT(C$3))","v":6},{"$f":"IF(D$3=0,\"-\",INT(D$3))","v":4},6,5,9,7,5,10,4,6,6,10,4]
[null,"Integer (D)+1",{"$f":"IF(C$3=0,\"-\",INT(C$3)+1)","v":7},{"$f":"IF(D$3=0,\"-\",INT(D$3)+1)","v":5},7,6,10,8,6,15,5,7,7,15,5]
[null,"Basic Risk Free Rate (Integer (D))",{"$f":"IF(TYPE(C7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,C7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(D7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,D7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(E7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,E7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(F7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,F7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(G7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,G7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(H7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,H7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(I7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,I7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(J7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,J7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(K7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,K7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(L7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,L7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(M7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,M7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(N7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,N7),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(O7)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,O7),\"-\")","v":{"$error":"#N/A"}}]
[null,"Basic Risk Free Rate (Integer (D)+1)",{"$f":"IF(TYPE(C8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,C8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(D8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,D8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(E8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,E8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(F8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,F8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(G8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,G8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(H8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,H8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(I8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,I8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(J8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,J8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(K8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,K8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(L8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,L8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(M8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,M8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(N8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,N8),\"-\")","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(O8)=1,VLOOKUP(,Basiskurve!$B$3:$EU$3,O8),\"-\")","v":{"$error":"#N/A"}}]
[null,"Linear Interpolation of Basic Risk Free Rate",{"$f":"IF(TYPE(C8)=1,C9+(C10-C9)*(C$3-C$7)/(C$8-C$7),C9)","v":{"$error":"#N/A"}},{"$f":"IF(TYPE(D8)=1,D9+(D10-D9)*(D$3-D$7)/(D$8-D$7),D9)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Risk Correction (Integer (D))",{"$f":"IF(TYPE(C7)=1,VLOOKUP(C$1,LTAS_Govts!$A$1:$AE$54,C7+1,FALSE)*0.3/100,\"-\")","v":-4.6802757584745557E-5},{"$f":"IF(TYPE(D7)=1,VLOOKUP(D$1,LTAS_Govts!$A$1:$AE$54,D7+1,FALSE)*0.3/100,\"-\")","v":-1.9968818064428659E-4},{"$f":"IF(TYPE(E7)=1,VLOOKUP(E$1,LTAS_Govts!$A$1:$AE$54,E7+1,FALSE)*0.3/100,\"-\")","v":-6.3147467456967717E-4},{"$f":"IF(TYPE(F7)=1,VLOOKUP(F$1,LTAS_Govts!$A$1:$AE$54,F7+1,FALSE)*0.3/100,\"-\")","v":4.2344580850008204E-4},{"$f":"IF(TYPE(G7)=1,VLOOKUP(G$1,LTAS_Govts!$A$1:$AE$54,G7+1,FALSE)*0.3/100,\"-\")","v":3.1608656327200084E-3},{"$f":"IF(TYPE(H7)=1,VLOOKUP(H$1,LTAS_Govts!$A$1:$AE$54,H7+1,FALSE)*0.3/100,\"-\")","v":2.5884987030166577E-3},{"$f":"IF(TYPE(I7)=1,VLOOKUP(I$1,LTAS_Govts!$A$1:$AE$54,I7+1,FALSE)*0.3/100,\"-\")","v":-1.2866368369522088E-4},{"$f":"IF(TYPE(J7)=1,VLOOKUP(J$1,LTAS_Govts!$A$1:$AE$54,J7+1,FALSE)*0.3/100,\"-\")","v":1.4635067330094101E-5},{"$f":"IF(TYPE(K7)=1,VLOOKUP(K$1,LTAS_Govts!$A$1:$AE$54,K7+1,FALSE)*0.3/100,\"-\")","v":4.3392431369106388E-4},{"$f":"IF(TYPE(L7)=1,VLOOKUP(L$1,LTAS_Govts!$A$1:$AE$54,L7+1,FALSE)*0.3/100,\"-\")","v":2.0818277090595065E-3},{"$f":"IF(TYPE(M7)=1,VLOOKUP(M$1,LTAS_Govts!$A$1:$AE$54,M7+1,FALSE)*0.3/100,\"-\")","v":-8.9028206263887255E-4},{"$f":"IF(TYPE(N7)=1,VLOOKUP(N$1,LTAS_Govts!$A$1:$AE$54,N7+1,FALSE)*0.3/100,\"-\")","v":-5.0879602888532246E-4},{"$f":"IF(TYPE(O7)=1,VLOOKUP(O$1,LTAS_Govts!$A$1:$AE$54,O7+1,FALSE)*0.3/100,\"-\")","v":-8.24083506682481E-4}]
[null,"Risk Correction (Integer (D)+1)",{"$f":"IF(TYPE(C8)=1,VLOOKUP(C$1,LTAS_Govts!$A$1:$AE$54,C8+1,FALSE)*0.3/100,\"-\")","v":-5.2501009741450293E-5},{"$f":"IF(TYPE(D8)=1,VLOOKUP(D$1,LTAS_Govts!$A$1:$AE$54,D8+1,FALSE)*0.3/100,\"-\")","v":-1.1098534901739654E-4},{"$f":"IF(TYPE(E8)=1,VLOOKUP(E$1,LTAS_Govts!$A$1:$AE$54,E8+1,FALSE)*0.3/100,\"-\")","v":-5.8561725650112836E-4},{"$f":"IF(TYPE(F8)=1,VLOOKUP(F$1,LTAS_Govts!$A$1:$AE$54,F8+1,FALSE)*0.3/100,\"-\")","v":4.2344442213052913E-4},{"$f":"IF(TYPE(G8)=1,VLOOKUP(G$1,LTAS_Govts!$A$1:$AE$54,G8+1,FALSE)*0.3/100,\"-\")","v":3.1798327083088131E-3},{"$f":"IF(TYPE(H8)=1,VLOOKUP(H$1,LTAS_Govts!$A$1:$AE$54,H8+1,FALSE)*0.3/100,\"-\")","v":2.7350962469598096E-3},{"$f":"IF(TYPE(I8)=1,VLOOKUP(I$1,LTAS_Govts!$A$1:$AE$54,I8+1,FALSE)*0.3/100,\"-\")","v":-1.1659094906939211E-4},{"$f":"IF(TYPE(J8)=1,VLOOKUP(J$1,LTAS_Govts!$A$1:$AE$54,J8+1,FALSE)*0.3/100,\"-\")","v":1.4635067330094101E-5},{"$f":"IF(TYPE(K8)=1,VLOOKUP(K$1,LTAS_Govts!$A$1:$AE$54,K8+1,FALSE)*0.3/100,\"-\")","v":4.3391067376319917E-4},{"$f":"IF(TYPE(L8)=1,VLOOKUP(L$1,LTAS_Govts!$A$1:$AE$54,L8+1,FALSE)*0.3/100,\"-\")","v":2.2295058719815062E-3},{"$f":"IF(TYPE(M8)=1,VLOOKUP(M$1,LTAS_Govts!$A$1:$AE$54,M8+1,FALSE)*0.3/100,\"-\")","v":-9.0632595352122826E-4},{"$f":"IF(TYPE(N8)=1,VLOOKUP(N$1,LTAS_Govts!$A$1:$AE$54,N8+1,FALSE)*0.3/100,\"-\")","v":-5.0879602888532246E-4},{"$f":"IF(TYPE(O8)=1,VLOOKUP(O$1,LTAS_Govts!$A$1:$AE$54,O8+1,FALSE)*0.3/100,\"-\")","v":-8.5552332947717153E-4}]
[null,"Linear Interpolation of Risk Correction",{"$f":"MAX(0,IF(TYPE(C$8)=1,C12+(C13-C12)*(C$3-C$7)/(C$8-C$7),C12))","v":0},0,0,4.2344566986312677E-4,3.176039293191052E-3,2.7204364925654946E-3,0,1.4635067330094101E-5,4.3391340174877213E-4,2.1113633416439065E-3,0,0,0]
[null,"Risk Corrected Market Yield",{"$f":"IF(C2>0,C6-C14,\"-\")","v":0},{"$f":"IF(D2>0,D6-D14,\"-\")","v":0},0,-4.2344566986312677E-4,-3.176039293191052E-3,-2.7204364925654946E-3,0,-1.4635067330094101E-5,-4.3391340174877213E-4,-2.1113633416439065E-3,0,0,0]
[]
[null,"Step 1 (zcb with Market yield before risk correction)",{"$f":"IF(C$2>0,C$2*(1+C6)^C$3,0)","v":0.36},0.05,0.22,0.01,0.02,0.04,0.02,0.01,0.01,0.04,0.02,0.02,0.18]
[null,"Step 2 (zcb with Basic Risk Free Rate)",{"$f":"IF(C$2>0,C$2*(1+C11)^C$3,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"Step 3 (zcb with Risk Corrected Market Yield)",{"$f":"IF(C$2>0,C$2*(1+C15)^C$3,0)","v":0.36},0.05,0.22,9.9784230091029963E-3,1.9386124072723738E-2,3.9148367369405392E-2,0.02,9.9983463620311151E-3,9.9791893209759449E-3,3.947924783408005E-2,0.02,0.02,0.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Target (100%)","IER"]
[null,"Step 4 (IER1 => market yield before risk correction)",{"$f":"IF(C$2>0,C17*(1+$S21)^-C$3,0)","v":0.33666450640400325},4.7942974296591001E-2,0.20718501965459035,9.5026628191254067E-3,1.8132523825666599E-2,3.6960850566797203E-2,1.8986324958714419E-2,8.9312486119779173E-3,9.5312209216332575E-3,3.7594719635858531E-2,1.8666204360847344E-2,1.7386542474125161E-2,0.17294033071830064,null,{"$f":"SUM(C21:O21)","v":0.94042512924823107},{"$f":"Q2","v":1.0000000000000002},1.0052749035793524E-2,null,{"$f":"IF(ABS(Q21-1)>0.001,\"Tjek at målsøgning er foretaget korrekt\",\"\")","v":"Tjek at målsøgning er foretaget korrekt"}]
[null,"Step 5 (IER2 => Basic Risk Free Rate)",{"$f":"IF(C$2>0,C18*(1+$S22)^-C$3,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,{"$f":"SUM(C22:O22)","v":{"$error":"#N/A"}},{"$f":"Q2","v":1.0000000000000002},-1.3356383770049332E-3,null,{"$f":"IF(ABS(Q22-1)>0.001,\"Tjek at målsøgning er foretaget korrekt\",\"\")","v":{"$error":"#N/A"}}]
[null,"Step 6 (IER3 => risk corrected market yield)",{"$f":"IF(C$2>0,C19*(1+$S23)^-C$3,0)","v":0.33752700738215902},4.8019932397184814E-2,0.20766028811139506,9.5006444720380501E-3,1.7641868525894142E-2,3.6283221281356907E-2,1.9024065426583414E-2,8.9683895428823521E-3,9.5288365852210632E-3,3.7193238949853415E-2,1.8715454692615759E-2,1.7479746457733949E-2,0.17320470534023732,null,{"$f":"SUM(C23:O23)","v":0.94074739916515515},{"$f":"Q2","v":1.0000000000000002},9.6670994430836359E-3,null,{"$f":"IF(ABS(Q23-1)>0.001,\"Tjek at målsøgning er foretaget korrekt\",\"\")","v":"Tjek at målsøgning er foretaget korrekt"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sgov (before risk correction) = max(0,IER1-IER2)",null,null,null,null,{"$f":"MAX(0,S21-S22)","v":1.1388387412798457E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RCgov=max(0,IER1-IER3)",null,null,null,null,{"$f":"MAX(S21-S23)","v":3.8564959270988818E-4}]

{"sheet":"S corp (N)","index":6,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Scorp (N) udregnes analogt med Scorp (CU). Samme portefølje benyttes."]

{"sheet":"Basiskurve","index":7,"n_rows":3,"n_cols":131,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[null,"1 år","2 år","3 år","4 år","5 år","6 år","7 år","8 år","9 år","10 år","11 år","12 år","13 år","14 år","15 år","16 år","17 år","18 år","19 år","20 år","21 år","22 år","23 år","24 år","25 år","26 år","27 år","28 år","29 år","30 år","31 år","32 år","33 år","34 år","35 år","36 år","37 år","38 år","39 år","40 år","41 år","42 år","43 år","44 år","45 år","46 år","47 år","48 år","49 år","50 år","51 år","52 år","53 år","54 år","55 år","56 år","57 år","58 år","59 år","60 år","61 år","62 år","63 år","64 år","65 år","66 år","67 år","68 år","69 år","70 år","71 år","72 år","73 år","74 år","75 år","76 år","77 år","78 år","79 år","80 år","81 år","82 år","83 år","84 år","85 år","86 år","87 år","88 år","89 år","90 år","91 år","92 år","93 år","94 år","95 år","96 år","97 år","98 år","99 år","100 år","101 år","102 år","103 år","104 år","105 år","106 år","107 år","108 år","109 år","110 år","111 år","112 år","113 år","114 år","115 år","116 år","117 år","118 år","119 år","120 år","121 år","122 år","123 år","124 år","125 år","126 år","127 år","128 år","129 år","130 år"]
["2019-04-04"]

{"sheet":"LTAS_Govts","index":8,"n_rows":54,"n_cols":31,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["2019-03-31",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["EUR",-3.7644871656397783E-3,9.9144561031365958E-2,0.15029736826000906,0.19964909640989606,0.24523173748321311,0.29648997267900495,0.33568879164268084,0.36779913210695442,0.38581919075208287,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594,0.39581156984769594]
["AT",-7.2594678784863184E-2,-0.10605296354814348,-7.5402522932735486E-2,-3.3530957135267547E-2,8.3406086622003408E-3,3.3683388705750474E-2,6.282650631912548E-2,8.7798277984440773E-2,0.10462087231762757,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406,0.1132702578311406]
["BE",-0.13213707642498684,-2.2331941494176347E-2,3.1082367968288734E-2,8.3037780418407509E-2,0.12880275023327353,0.16220550004031523,0.18861559028209413,0.22552345543047858,0.25771920521415997,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461]
["BG",1.0706883516650874,1.3264892477587369,1.5021939829356632,1.5991685906931854,1.7453909737569169,1.8390146574535429,1.9414617704959121,1.9972831509404185,2.0637188617222662,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963,2.1272554098179963]
["HR",0.1696372601808184,0.16963726018081823,0.1725973810956738,0.17419224679607326,0.17335474626556177,0.17502548181128247,0.17669621735700319,0.15717218298420813,0.16390809057138164,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973,0.17553412573980973]
["CY",0.85657793914482994,1.4208274371574561,1.6027060634539507,1.6311104063238406,1.7373604743693729,1.8185402430636319,1.8496060298914161,1.8341322216396949,1.7386763349848149,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288]
["CZ",-1.2432017755283752E-2,1.0290205666266508E-3,6.0522687127939269E-2,0.106784007395886,0.16297204977173507,0.22762092872310064,0.30242059388285525,0.38102879283534169,0.41884881314677114,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047,0.45666883345820047]
["DK",3.2494925838759736E-2,1.3773243705797016E-2,-8.658790567520724E-4,-5.1346938897771331E-3,-1.3017275260598319E-2,-1.5600919194915188E-2,-1.750033658048343E-2,-1.3694263908959949E-2,-9.2051061469068975E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3,-4.7159483848538599E-3]
["EE",-0.13213707642498684,-2.2331941494176347E-2,3.1082367968288734E-2,8.3037780418407509E-2,0.12880275023327353,0.16220550004031523,0.18861559028209413,0.22552345543047858,0.25771920521415997,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461,0.27766211133786461]
["FI",-0.13486506404430071,-0.15343068586623212,-0.1314602127458725,-9.2360730268738908E-2,-6.5076798382348491E-2,-3.8282759528561049E-2,-1.3581259731067103E-2,7.101912665331396E-3,1.89745903679032E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2,1.4360413284647426E-2]
["FR",-0.18496432912478755,-0.13650765556450495,-0.11302682315995732,-6.6562726881428863E-2,-3.6995116339132182E-2,-3.3154200572712324E-2,-3.6060803916470809E-3,4.0932481075763083E-2,7.777051092626934E-2,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949,0.10469209053942949]
["DE",-0.22016474680866524,-0.23576468539377787,-0.24910418421787059,-0.23086574231585491,-0.22500988428179788,-0.21049155818989237,-0.19520575216704278,-0.18139504275803409,-0.18341037695225607,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618,-0.18685140120545618]
["GR",13.499248464785094,8.333787956232662,7.3788932416192781,6.4239985270058932,5.8699030513735631,5.7635437906053362,5.6571845298371102,5.8065489619952979,5.8692203607365991,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839,5.9360078640278839]
["HU",0.14117124803173103,0.14114167098573299,0.14114167098573308,0.1411437505400199,0.14114860283336067,0.14114814071017637,0.14114675434064786,8.1835649773737307E-2,2.399477924711579E-2,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518,0.14114167098570518]
["IS",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["IE",0.55547609738300929,0.77588668595599286,0.86238627691139125,0.89848837487557809,0.93510926487024826,0.97705510277285723,1.0049845596192435,1.0383348684812366,1.0536218775733361,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376]
["IT",0.20395084789623649,0.4721021876723796,0.60957624952998513,0.70074294918712998,0.76954559385532562,0.80824258366642421,0.86283290100555265,0.91169874898660319,0.96334265294183774,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739,1.0070708855108739]
["LV",0.165677714561762,0.3768170072301058,0.48934477090391243,0.55168537693520492,0.61799095724123365,0.66460594808592321,0.71185472460369092,0.7543290975860768,0.7833619391815636,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495,0.80813902887950495]
["LI",-8.3174969347664537E-2,-8.3174969347664537E-2,-0.12963320213548704,-0.16965339361318224,-0.19082806247590445,-0.21242421856533622,-0.22253162189293541,-0.23683701455463213,-0.24721562311483636,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064]
["LT",0.17553401604147281,0.39165532802004516,0.50666565684486764,0.57216698262281396,0.64314202992500658,0.69394256968650214,0.74316862399383543,0.7892514074433078,0.82109412860252318,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136]
["LU",-0.1898887831969035,-0.14401184311362192,-0.1199601211469466,-7.2635975841131795E-2,-4.288789456507363E-2,-3.8863649689797372E-2,-1.0096712459235775E-2,3.299569484907499E-2,6.8287033414847181E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2,9.3497552400504474E-2]
["MT",0.55547609738300929,0.77588668595599286,0.86238627691139125,0.89848837487557809,0.93510926487024826,0.97705510277285723,1.0049845596192435,1.0383348684812366,1.0536218775733361,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376,1.0599442361029376]
["NL",-0.18780573868227871,-0.1583097283756717,-0.13133580328846123,-0.10396728201452834,-7.9403268303700453E-2,-6.3534527219595877E-2,-3.9538662971864966E-2,-1.6075311012366842E-2,-3.8250635552701013E-4,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3,4.878355776698034E-3]
["NO",-0.22621472574581636,-0.37488745209085989,-0.4110992479462573,-0.42331408359494266,-0.42683889352190052,-0.42835531258360554,-0.42388334562223912,-0.42008246740170097,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821,-0.41676524250628821]
["PL",0.14464371121833422,0.14464189256128585,0.14464143789702111,0.1446414378970213,0.14463689125439974,0.14463939190784006,0.14464234722554142,0.14464393855045632,0.144642119893407,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599,0.14464030123635599]
["PT",0.85657793914482994,1.4208274371574561,1.6027060634539507,1.6311104063238406,1.7373604743693729,1.8186630300930424,1.8496060298914161,1.8341322216396949,1.7386763349848149,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288,1.708852012121288]
["RO",0.31132282743230039,0.57756264215618802,0.65940455336593007,0.69777968327354156,0.74419461801855735,0.79329978218015096,0.84240494634174456,0.89969317220137501,0.94429687244353144,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595,0.86223712552114595]
["RU",-0.6812700904298421,-0.35216482594408921,-9.9880562324864128E-2,-1.7818520086120875E-2,3.5591773428113462E-2,0.13843788130185883,0.21472685025215069,0.33795185264305322,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478,0.5164016642716478]
["SK",0.41040776620943731,0.53507185539516311,0.61666133622422381,0.66341218767850929,0.71016303913279466,0.75767065742691975,0.80599658583490075,0.84713891874571046,0.85318116968169722,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612,0.8631023186291612]
["SI",0.63526632470630695,0.73990428836638511,0.88833992423166164,1.0367755600969384,1.1508172178739478,1.2616932287535065,1.3129643442670758,1.3572464826021975,1.3806934561956683,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762,1.3771562220980762]
["ES",0.17553401604147281,0.39165532802004516,0.50666565684486764,0.57216698262281396,0.64314202992500658,0.69394256968650214,0.74316862399383543,0.7892514074433078,0.82109412860252318,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136,0.84820610468901136]
["SE",-0.19919770132239223,-0.21352873976372816,-0.24273900595060385,-0.26832025719414471,-0.28612261344280882,-0.29676068754629087,-0.30210865117374275,-0.30942637705413373,-0.30978913496007116,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438,-0.31018971310311438]
["CH",-8.3174969347664537E-2,-8.3174969347664537E-2,-0.12963320213548704,-0.16965339361318224,-0.19082806247590445,-0.21242421856533622,-0.22253162189293541,-0.23683701455463213,-0.24721562311483636,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064,-0.25759423167504064]
["UK",-0.2997082299199148,-0.29831118791282241,-0.28460081686765804,-0.26480133396621058,-0.25105388076107249,-0.25762841447273843,-0.21928166287267253,-0.19440522532146479,-0.17153283262386096,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075,-0.1695986762951075]
["AU",-0.11460676834851312,-0.17412460211065697,-0.21814474974492551,-0.24285013013228349,-0.24928038822567708,-0.24435311632290707,-0.24604879713988217,-0.239127282740036,-0.24064873644038764,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113,-0.24067613917580113]
["BR",0.3423059712121938,0.34233422258841573,0.34233915638926604,0.34211566304336649,0.34214450742576219,0.34216284917342399,0.34218345050984506,0.34220019585980677,0.34220554305632894,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167,0.34220942590587167]
["CA",-5.2073759409196479E-2,-7.7427602413032454E-2,-9.4334450892871513E-2,-0.10659611535374577,-0.11596985355931677,-0.12891335329398099,-0.13726019031150261,-0.1467364431130701,-0.17145242846395004,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461,-0.20959458317884461]
["CL",0.49721360593863634,0.54021352939546363,0.51542799839456677,0.49954288659831786,0.45117226042490188,0.42723965019480892,0.39940606568511328,0.42546052099387921,0.45151497630264503,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561,0.3824816321652561]
["CN",-7.1629958607936015E-2,-1.5045954292683102E-2,3.4386050991532399E-2,5.9569460816775874E-2,6.4590092161752322E-2,7.8333275674588532E-2,0.10175040537838707,0.20957820345177267,0.13350796802389098,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942,0.13117483080888942]
["CO",0.32153733073615559,0.52244301799726101,0.83550311893996154,1.0611213623054123,1.1145304188879732,1.2092614621417628,1.2642445428366202,1.2048751319679663,1.1264611383842207,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709,1.1985733394710709]
["HK",-0.28532553054924903,-0.28580932496836858,-0.30344561889396765,-0.3112373112927509,-0.31227437315096251,-0.32960886068897688,-0.32173901737585564,-0.33390520429352433,-0.32898618405853902,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985,-0.33329653913082985]
["IN",0.27324911914060368,0.27326299600815462,0.27327184502513896,0.27327023611296264,0.27326701828860145,0.27325796815759196,0.27324871691255331,0.27324529797417607,0.27324328683394838,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908,0.27324268349187908]
["JP",-3.7607565542172962E-2,-2.7230965129297974E-2,-2.463870385707433E-2,-1.6859116491023503E-2,-1.1756051142639307E-2,-2.4370998179353443E-2,-2.128615767739098E-2,1.4698918481210216E-3,1.5017965812776446E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2,2.0086843905826001E-2]
["MY",-0.11043756477595226,-5.8335092024041378E-2,-5.3272638732220878E-2,-9.1867225217963977E-2,-0.14318884086557623,-0.17030874181098635,-0.2231647613881752,-0.26197436375235861,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932,-0.30153466074280932]
["MX",0.2544283980227604,0.25485197001051096,0.26952071903654101,0.27462120994583028,0.27657563784691286,0.27529429770023778,0.27301637703424791,0.27198430266111639,0.27079475177752987,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655,0.27024232021542655]
["NZ",-0.13965338879122158,-0.20475770960789311,-0.23569287081004747,-0.24483573609359346,-0.25566220525436695,-0.29322098053873868,-0.27461362379265891,-0.30938543395699064,-0.32071049195245904,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437,-0.29667236695584437]
["SG",-0.20429814417495595,-0.30369655879205543,-0.31147240521967251,-0.30059488521024874,-0.26424723225641616,-0.22097168762529684,-0.19560176906819246,-0.17074611459458786,-0.12295141785965977,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2,-8.6872705712309706E-2]
["ZA",0.14081708495660147,0.20913559307700386,0.21294560219194114,0.19488831604676826,0.17215798039612087,0.18680359202118779,0.23669308377337989,0.26727112424405081,0.27603183385283647,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253,0.30590805282614253]
["KR",0.27985405242648675,0.34247877237193924,0.34575642057415423,0.39899975881227967,0.43088623924020247,0.43682682606776957,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672,0.44276741289533672]
["TW",0.12116414002706619,0.12116373358144915,0.12116353035864305,0.12116353035864369,0.12116292069022019,0.12116271746741321,0.12116231102179902,0.12116149813056508,0.12116048201652499,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749,0.11713809296495749]
["TH",1.1297267888265265E-2,-0.11801023161289258,-0.21424091008898558,-0.26613235914863015,-0.25381164580478288,-0.23593377082381692,-0.21805589584285096,-8.8360020267693545E-2,-0.11297083269248055,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729,-0.11894853397851729]
["TR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["US",-0.2332953559014338,-0.24881427584897209,-0.27867347952757898,-0.2746945022274937,-0.28517444315905716,-0.2581531641242667,-0.22987320319292387,-0.21855112534894872,-0.21423452324517742,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181,-0.24836454711347181]

{"sheet":"LTAS_NYKREDIT","index":9,"n_rows":4,"n_cols":7,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,"LTAS",null,null,null,"0,35*NYK LTAS i pct","PD+CoD i pct"]
["2019-03-31",1.1398455628676991,null,null,null,{"$f":"0.35*B2","v":0.39894594700369468},{"$f":"'PD Cod'!C17+'PD Cod'!AG17","v":2.3576886998496992E-2}]
[]
[null,null,null,null,"Risk correction",{"$f":"MAX(F2,G2)","v":0.39894594700369468}]

{"sheet":"PD Cod","index":10,"n_rows":80,"n_cols":40,"rows_kept":80,"cut":false,"hidden":false,"merged":[[5,39,7,42],[45,39,47,42]]}
["2019-03-31"]
[]
[]
[null,"CORPORATE BONDS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Undertakings will calculate the FS other than PD as maximum of(CoD; and FS - PD)"]
[null,null,"Financial. Probability of default(probability)",null,null,null,null,null,null,null,null,null,"Financial. Probability of default(percentages)",null,null,null,null,null,null,null,null,null,"Financial. Fundamental spread(percentages)",null,null,null,null,null,null,null,null,null,"Financial. Cost of downgrade(percentages)"]
[]
[null,null,null,null,null,"Credit quality steps",null,null,null,null,null,null,null,null,null,"Credit quality steps",null,null,null,null,null,null,null,null,null,"Credit quality steps",null,null,null,null,null,null,null,null,null,"Credit quality steps"]
[null,"DKK",0,1,2,3,4,5,6,null,null,"DKK",0,1,2,3,4,5,6,null,null,"DKK",0,1,2,3,4,5,6,null,null,"DKK",0,1,2,3,4,5,6]
["Maturity",1,0,5.0000000000000001E-4,8.9999999999999998E-4,2.3E-3,1.1299999999999999E-2,3.4500000000000003E-2,0.1588,null,"Maturity",1,0,0.03,0.06,0.16,0.79,2.46,12.44,null,"Maturity",1,0.06,0.2,0.45,1.22,2.35,5.63,12.44,null,"Maturity",1,0,0,0,0,0,0,0]
[null,2,2.7337999999999999E-4,1.0665500000000001E-3,1.8982500000000002E-3,5.1388000000000007E-3,2.4487780000000001E-2,6.8961710000000009E-2,0.25894078999999998,null,null,2,0.01,0.04,7.0000000000000007E-2,0.18,0.85,2.4300000000000002,10.029999999999999,null,null,2,0.06,0.2,0.45,1.22,2.35,5.63,10.029999999999999,null,null,2,0,0.01,0.01,0.01,0,0,0]
[null,3,7.281189579999999E-4,1.6993590390000002E-3,3.0082175100000002E-3,8.4571674110000012E-3,3.8777233546000003E-2,0.101968389083,0.32538103444499999,null,null,3,0.02,0.04,7.0000000000000007E-2,0.2,0.9,2.37,8.18,null,null,3,7.0000000000000007E-2,0.22,0.46,1.1399999999999999,2.3199999999999998,5.59,8.18,null,null,3,0,0.01,0.03,0.02,0,0,0]
[null,4,1.3109535918427E-3,2.4005494164282002E-3,4.2404002785054002E-3,1.2203194269298402E-2,5.3631905147426905E-2,0.13292822925946612,0.37209852443427088,null,null,4,0.02,0.04,7.0000000000000007E-2,0.21,0.92,2.2799999999999998,6.78,null,null,4,0.08,0.25,0.49,1.1599999999999999,2.2999999999999998,5.58,6.78,null,null,4,0.01,0.02,0.04,0.03,0,0,0]
[null,5,1.9908275932825378E-3,3.173591676957931E-3,5.6027166999544397E-3,1.6328524247204056E-2,6.8684006072165654E-2,0.16167238175035986,0.40697087075904614,null,null,5,0.03,0.04,0.08,0.22,0.93,2.19,5.69,null,null,5,0.1,0.28000000000000003,0.54,1.19,2.2999999999999998,5.58,5.69,null,null,5,0.01,0.02,0.05,0.04,0.03,0,0]
[null,6,2.749616759844053E-3,4.0226336794580266E-3,7.1007971673534937E-3,2.0787136840593131E-2,8.3681745050373096E-2,0.18823955827319833,0.43447837451292581,null,null,6,0.03,0.05,0.08,0.23,0.94,2.09,4.8499999999999996,null,null,6,0.11,0.3,0.57999999999999996,1.24,2.2999999999999998,5.58,5.58,null,null,6,0.02,0.03,0.06,0.05,0.05,0,0]
[null,7,3.576886998496993E-3,4.9520640787670206E-3,8.7382376181519561E-3,2.5535231027882181E-2,9.8454270999371901E-2,0.21276220334792045,0.45720255465306292,null,null,7,0.03,0.05,0.09,0.25,0.93,1.98,4.1900000000000004,null,null,7,0.12,0.32,0.6,1.27,2.2999999999999998,5.58,5.58,null,null,7,0.02,0.04,7.0000000000000007E-2,0.06,0.08,0,0]
[null,8,4.46689274982513E-3,5.9662208883785213E-3,1.0516838827185338E-2,3.0531493228072866E-2,0.11288783149500219,0.23540763730192582,0.47665829211325206,null,null,8,0.04,0.05,0.09,0.25,0.92,1.88,3.65,null,null,8,0.12,0.33,0.59,1.25,2.2999999999999998,5.58,5.58,null,null,8,0.03,0.04,0.09,7.0000000000000007E-2,0.12,0,0]
[null,9,5.4168248146693517E-3,7.0691941746379794E-3,1.2436837669260417E-2,3.5737420674088943E-2,0.12690924798011746,0.25634869511450653,0.49375696283890319,null,null,9,0.04,0.05,0.09,0.26,0.91,1.78,3.21,null,null,9,0.12,0.34,0.59,1.24,2.2999999999999998,5.58,5.58,null,null,9,0.03,0.05,0.1,0.09,0.15,0,0]
[null,10,6.4257593639661858E-3,8.2646929269268501E-3,1.4497129486562651E-2,4.1117566937614425E-2,0.14047427767782308,0.27574999038167591,0.50906500748891315,null,null,10,0.04,0.06,0.1,0.27,0.89,1.69,2.85,null,null,10,0.13,0.35,0.59,1.24,2.2999999999999998,5.58,5.58,null,null,10,0.04,0.05,0.11,0.1,0.19,0,0]
[null,11,7.4940045658715435E-3,9.5559577093775362E-3,1.6695478531865756E-2,4.6639671209684999E-2,0.15355931130063286,0.29376229499929774,0.52294892876541366,null,null,11,0.04,0.06,0.1,0.27,0.87,1.59,2.54,null,null,11,0.13,0.36,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,11,0.04,0.06,0.12,0.11,0.22,0,0]
[null,12,8.622676436196651E-3,1.0945707158370361E-2,1.9028713477841016E-2,5.2274675570745333E-2,0.16615539241138449,0.3105210026010124,0.53565710164089153,null,null,12,0.04,0.06,0.11,0.28000000000000003,0.85,1.51,2.29,null,null,12,0.14000000000000001,0.37,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,12,0.05,0.06,0.13,0.13,0.26,0,0]
[null,13,9.8134101971975741E-3,1.2436110093861202E-2,2.1492905819771761E-2,5.7996650808125418E-2,0.17826387943649863,0.32614653722110393,0.54736632647317929,null,null,13,0.05,0.06,0.11,0.28000000000000003,0.83,1.42,2.06,null,null,13,0.14000000000000001,0.37,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,13,0.06,7.0000000000000007E-2,0.14000000000000001,0.14000000000000001,0.28999999999999998,0,0]
[null,14,1.1068154685864582E-2,1.4028777227630468E-2,2.408353000810887E-2,6.3782655035537872E-2,0.18989328564955127,0.34074559381026753,0.55820863010977895,null,null,14,0.05,7.0000000000000007E-2,0.11,0.28999999999999998,0.81,1.35,1.87,null,null,14,0.14000000000000001,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,14,0.06,7.0000000000000007E-2,0.15,0.15,0.33,0,0]
[null,15,1.2389020145811752E-2,1.572476785676849E-2,2.6795605052089316E-2,6.9612547508537112E-2,0.20105697287064553,0.35441264778530712,0.56828693990452517,null,null,15,0.05,7.0000000000000007E-2,0.12,0.28999999999999998,0.78,1.27,1.7,null,null,15,0.14000000000000001,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,15,7.0000000000000007E-2,0.08,0.16,0.17,0.36,0.03,0]
[null,16,1.3778162334398377E-2,1.7524607887844761E-2,2.9623818042115682E-2,7.54687761542088E-2,0.21177146883882458,0.36723146295330472,0.57768444171354316,null,null,16,0.05,7.0000000000000007E-2,0.12,0.28999999999999998,0.76,1.2,1.55,null,null,16,0.14000000000000001,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,16,7.0000000000000007E-2,0.08,0.17,0.18,0.39,0.06,0]
[null,17,1.5237692848000004E-2,1.9428316237790608E-2,3.25626305377281E-2,8.13361531275337E-2,0.22205524281807326,0.37927647942112491,0.58647031576380693,null,null,17,0.05,0.08,0.12,0.28999999999999998,0.73,1.1399999999999999,1.42,null,null,17,0.14000000000000001,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,17,0.08,0.09,0.18,0.2,0.42,0.09,0.01]
[null,18,1.6769609438118144E-2,2.1435437202597583E-2,3.5606369085915232E-2,8.7201628898277372E-2,0.23192781916408162,0.39061404024888563,0.59470336665843915,null,null,18,0.06,0.08,0.13,0.28999999999999998,0.71,1.07,1.3,null,null,18,0.14000000000000001,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,18,0.08,0.09,0.19,0.21,0.45,0.11,0.03]
[null,19,1.8375742253731262E-2,2.3545076827944975E-2,3.8749301308058565E-2,9.3054072210811203E-2,0.24140914068187541,0.40130345288692748,0.60243440697836181,null,null,19,0.06,0.08,0.13,0.28999999999999998,0.68,1.02,1.2,null,null,19,0.15,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,19,0.09,0.1,0.2,0.23,0.48,0.14000000000000001,0.04]
[null,20,2.0057713170476645E-2,2.5755941685583327E-2,4.1985699059360011E-2,9.888406076971834E-2,0.25051911673385335,0.41139789793272791,0.60970788626408035,null,null,20,0.06,0.08,0.13,0.28999999999999998,0.66,0.96,1.1100000000000001,null,null,20,0.16,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,20,0.1,0.1,0.21,0.24,0.51,0.16,0.06]
[null,21,2.181690607893929E-2,2.8066378771883883E-2,4.5309890153579897E-2,0.10468368561566729,0.25927730790355263,0.42094520370247868,0.61656305030729452,null,null,21,0.06,0.09,0.13,0.28999999999999998,0.64,0.91,1.02,null,null,21,0.16,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,21,0.1,0.11,0.22,0.26,0.53,0.18,7.0000000000000007E-2]
[null,22,2.365444643556941E-2,3.0474415510267867E-2,4.8716300083550809E-2,0.11044637076707216,0.26770271139357038,0.429988505967344,0.62303479852141797,null,null,22,0.06,0.09,0.14000000000000001,0.28000000000000003,0.62,0.86,0.95,null,null,22,0.17,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,22,0.11,0.12,0.23,0.27,0.56000000000000005,0.2,0.09]
[null,23,2.5571188658139364E-2,3.297779906397922E-2,5.2199485073568933E-2,0.11616670871079159,0.27581362048243502,0.43856681078983561,0.62915434020518202,null,null,23,0.06,0.09,0.14000000000000001,0.28000000000000003,0.59,0.82,0.88,null,null,23,0.17,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,23,0.11,0.12,0.24,0.28999999999999998,0.57999999999999996,0.23,0.1]
[null,24,2.756771014259593E-2,3.557403435503164E-2,5.5754157687673472E-2,0.12184031163844769,0.28362753815853897,0.44671547614756801,0.6349497117989682,null,null,24,7.0000000000000007E-2,0.09,0.14000000000000001,0.28000000000000003,0.56999999999999995,0.78,0.82,null,null,24,0.19,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,24,0.12,0.13,0.26,0.3,0.6,0.25,0.12]
[null,25,2.9644310827075554E-2,3.8260420343507615E-2,5.9375206098198692E-2,0.12746367786823776,0.29116113011217315,0.45446662564549989,0.64044619450829776,null,null,25,7.0000000000000007E-2,0.1,0.14000000000000001,0.28000000000000003,0.55000000000000004,0.74,0.76,null,null,25,0.19,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,25,0.12,0.13,0.27,0.32,0.62,0.26,0.13]
[null,26,3.1801017351614169E-2,4.1034084252590128E-2,6.3057707998846843E-2,0.13303407260503211,0.29843020604893977,0.46184950540340347,0.64566665807529966,null,null,26,7.0000000000000007E-2,0.1,0.14000000000000001,0.28000000000000003,0.53,0.7,0.71,null,null,26,0.2,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,26,0.13,0.14000000000000001,0.28000000000000003,0.33,0.64,0.28000000000000003,0.14000000000000001]
[null,27,3.4037590969056529E-2,4.3892013532294973E-2,6.6796940030522084E-2,0.1385494220272325,0.30544972111760604,0.46889079327708338,0.65063184815964603,null,null,27,7.0000000000000007E-2,0.1,0.15,0.27,0.52,0.66,0.66,null,null,27,0.2,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,27,0.13,0.14000000000000001,0.28999999999999998,0.35,0.66,0.3,0.15]
[null,28,3.6353538459093719E-2,4.6831085442058898E-2,7.0588383479168362E-2,0.14400821961161198,0.31223379136439344,0.47561486794959534,0.65536062956161922,null,null,28,7.0000000000000007E-2,0.1,0.15,0.27,0.5,0.63,0.62,null,null,28,0.21,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,28,0.14000000000000001,0.15,0.3,0.36,0.68,0.31,0.16]
[null,29,3.8748125385776835E-2,4.9848094202050178E-2,7.4427726904490329E-2,0.14940944359040295,0.3187957187127205,0.48204404409014923,0.65987019413480319,null,null,29,0.08,0.1,0.15,0.27,0.48,0.6,0.57999999999999996,null,null,29,0.22,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,29,0.14000000000000001,0.15,0.31,0.38,0.69,0.33,0.17]
[null,30,4.1220391120442214E-2,5.2939775717930057E-2,7.8310866267440132E-2,0.15475248445844234,0.32514802215573269,0.48819877868580686,0.66417623997460762,null,null,30,0.08,0.11,0.15,0.26,0.46,0.56999999999999995,0.54,null,null,30,0.23,0.38,0.6,1.24,2.2999999999999998,5.58,5.58,null,null,30,0.15,0.16,0.32,0.39,0.71,0.34,0.18]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Undertakings will calculate the FS other than PD as maximum of(CoD; and FS - PD)"]
[null,null,"Non-financial. Probability of default(probability)",null,null,null,null,null,null,null,null,null,"Non-financial. Probability of default(percentages)",null,null,null,null,null,null,null,null,null,"Non-financial. Fundamental spread(percentages)",null,null,null,null,null,null,null,null,null,"Non-financial. Cost of downgrade(percentages)"]
[]
[null,null,null,null,null,"Credit quality steps",null,null,null,null,null,null,null,null,null,"Credit quality steps",null,null,null,null,null,null,null,null,null,"Credit quality steps",null,null,null,null,null,null,null,null,null,"Credit quality steps"]
[null,"DKK",0,1,2,3,4,5,6,null,null,"DKK",0,1,2,3,4,5,6,null,null,"DKK",0,1,2,3,4,5,6,null,null,"DKK",0,1,2,3,4,5,6]
["Maturity",1,0,0,5.0000000000000001E-4,1.6000000000000001E-3,6.8999999999999999E-3,4.1500000000000002E-2,0.33529999999999999,null,"Maturity",1,0,0,0.03,0.11,0.48,2.98,30.5,null,"Maturity",1,0.01,0.14000000000000001,0.21,0.44,1.65,2.98,30.5,null,"Maturity",1,0,0,0,0,0,0,0]
[null,2,3.45E-6,5.4840000000000003E-5,1.1490699999999999E-3,3.6994300000000001E-3,1.7196099999999999E-2,9.3544530000000001E-2,0.50030233000000002,null,null,2,0,0,0.04,0.13,0.6,3.36,22.63,null,null,2,0.01,0.14000000000000001,0.21,0.44,1.65,3.36,22.63,null,null,2,0,0.01,0.02,0.01,0,0,0]
[null,3,1.5620148000000001E-5,1.7612899499999999E-4,1.967754431E-3,6.3251908230000002E-3,3.0612458847E-2,0.14634261687200001,0.58753862900300002,null,null,3,0,0,0.05,0.15,0.71,3.49,17.04,null,null,3,0.01,0.15,0.23,0.48,1.59,3.49,17.04,null,null,3,0.01,0.01,0.04,0.02,0,0,0]
[null,4,4.24121088537E-5,3.7623848241179994E-4,2.9767032327432E-3,9.5131743352001013E-3,4.65266601989269E-2,0.19614301824165553,0.63849947009743835,null,null,4,0,0.01,0.05,0.16,0.8,3.48,13.15,null,null,4,0.01,0.16,0.26,0.52,1.57,3.48,13.15,null,null,4,0.01,0.02,0.06,0.03,0,0,0]
[null,5,9.0366306613859853E-5,6.6818747808179008E-4,4.1968503404687021E-3,1.3286227368642821E-2,6.4276947693745576E-2,0.24177424124559338,0.67190808402421087,null,null,5,0,0.01,0.06,0.18,0.87,3.39,10.41,null,null,5,0.01,0.18,0.3,0.54,1.57,3.39,10.41,null,null,5,0.01,0.03,0.08,0.04,0,0,0]
[null,6,1.6666020367929647E-4,1.0655207745253221E-3,5.648525527810133E-3,1.7649304777801578E-2,8.3274302720721852E-2,0.28312572852901219,0.69631090224828629,null,null,6,0,0.01,0.06,0.2,0.93,3.26,8.4499999999999993,null,null,6,0.03,0.21,0.32,0.56999999999999995,1.57,3.26,8.4499999999999993,null,null,6,0.02,0.03,0.1,0.05,0,0,0]
[null,7,2.7909050179601941E-4,1.5821273771974495E-3,7.3504511048071951E-3,2.2591077268404661E-2,0.10303285205569707,0.32048859539499952,0.71568830112475257,null,null,7,0,0.02,7.0000000000000007E-2,0.22,0.98,3.1,6.99,null,null,7,0.04,0.23,0.34,0.6,1.57,3.1,6.99,null,null,7,0.02,0.04,0.12,0.06,0,0,0]
[null,8,4.3603495061511518E-4,2.2320070688251863E-3,9.3189490216292296E-3,2.8087484687029332E-2,0.12316802495983928,0.3542755290168445,0.73195817984781941,null,null,8,0,0.02,0.08,0.23,1.01,2.94,5.87,null,null,8,0.04,0.24,0.35,0.62,1.57,2.94,5.87,null,null,8,0.02,0.04,0.14000000000000001,7.0000000000000007E-2,0,0,0]
[null,9,6.4639274351654843E-4,3.0290098162364786E-3,1.1567428905196391E-2,3.410543754461233E-2,0.1433835972753828,0.38490678002817635,0.74609569143082766,null,null,9,0,0.02,0.09,0.25,1.03,2.77,5,null,null,9,0.05,0.25,0.37,0.65,1.57,2.77,5,null,null,9,0.02,0.05,0.16,7.0000000000000007E-2,0,0,0]
[null,10,9.1950511006789353E-4,3.9865726050483568E-3,1.4106132269746347E-2,4.0606030868294639E-2,0.16345635323913416,0.41276797412033961,0.75863613267658381,null,null,10,0.01,0.03,0.09,0.26,1.05,2.61,4.3099999999999996,null,null,10,0.05,0.26,0.39,0.67,1.57,2.61,4.3099999999999996,null,null,10,0.03,0.05,0.18,0.08,0,0,0]
[null,11,1.2650594395530533E-3,5.1174727580932857E-3,1.6942079786936452E-2,4.7547115474202171E-2,0.18322171547613375,0.43819821806978054,0.76990247155349878,null,null,11,0.01,0.03,0.1,0.28000000000000003,1.05,2.4500000000000002,3.75,null,null,11,0.05,0.26,0.39,0.68,1.57,2.5,3.75,null,null,11,0.03,0.06,0.19,0.09,0,0,0]
[null,12,1.692981185388838E-3,6.4336104539968611E-3,2.0079166692116197E-2,5.4885257671799519E-2,0.20256141063888031,0.46149035713602393,0.78010962375189674,null,null,12,0.01,0.04,0.11,0.28999999999999998,1.05,2.2999999999999998,3.28,null,null,12,0.05,0.26,0.39,0.68,1.57,2.5,3.28,null,null,12,0.03,0.06,0.21,0.1,0,0,0]
[null,13,2.213318094679723E-3,7.9458276530943346E-3,2.3518358885757741E-2,6.2577179046424375E-2,0.22139331023550585,0.48289557636626701,0.78941330223075812,null,null,13,0.01,0.04,0.12,0.3,1.04,2.15,2.89,null,null,13,0.05,0.26,0.39,0.68,1.57,2.5,2.89,null,null,13,0.03,0.06,0.23,0.11,0.02,0,0]
[null,14,2.8361211694865737E-3,9.6637663805567795E-3,2.7257951944697704E-2,7.0580777600059597E-2,0.23966324297458591,0.50262908309925824,0.79793373329121586,null,null,14,0.01,0.05,0.12,0.31,1.03,2.02,2.56,null,null,14,0.05,0.26,0.39,0.68,1.57,2.5,2.56,null,null,14,0.03,7.0000000000000007E-2,0.25,0.13,0.06,0,0]
[null,15,3.5713263543543576E-3,1.1595766263719394E-2,3.1293864358317297E-2,7.8855822208607138E-2,0.25733847746258504,0.52087558730500527,0.8057678113029163,null,null,15,0.02,0.05,0.13,0.32,1.01,1.89,2.2799999999999998,null,null,15,0.05,0.26,0.39,0.68,1.57,2.5,2.5,null,null,15,0.03,7.0000000000000007E-2,0.26,0.14000000000000001,0.11,0,0]
[null,16,4.4286403790590005E-3,1.374879917253065E-2,3.5619943979477764E-2,8.7364397544172689E-2,0.27440257448868799,0.53779414308290352,0.81299580566070462,null,null,16,0.02,0.06,0.14000000000000001,0.33,0.99,1.77,2.04,null,null,16,0.05,0.26,0.42,0.68,1.57,2.5,2.5,null,null,16,0.03,7.0000000000000007E-2,0.28000000000000003,0.15,0.15,0,0]
[null,17,5.4174335537600371E-3,1.6128437545147829E-2,4.0228272810154363E-2,9.6071161679827488E-2,0.29085134301398075,0.5535222643210117,0.81968539999187773,null,null,17,0.02,0.06,0.15,0.34,0.97,1.66,1.83,null,null,17,0.06,0.26,0.45,0.68,1.57,2.5,2.5,null,null,17,0.04,0.08,0.3,0.17,0.2,0,0]
[null,18,6.5466416759143442E-3,1.8738852294372436E-2,4.510945998416363E-2,0.10494346543584748,0.30668967701351751,0.56817936157883397,0.82589434840818765,null,null,18,0.02,7.0000000000000007E-2,0.15,0.34,0.94,1.55,1.65,null,null,18,0.06,0.26,0.46,0.68,1.57,2.5,2.5,null,null,18,0.04,0.08,0.31,0.18,0.24,0,0]
[null,19,7.8246786035732867E-3,2.1582835920325574E-2,5.0252916397467325E-2,0.11395137159314631,0.32192909127270414,0.58186958975780512,0.83167235872067447,null,null,19,0.03,7.0000000000000007E-2,0.16,0.35,0.92,1.45,1.49,null,null,19,7.0000000000000007E-2,0.26,0.49,0.68,1.57,2.5,2.5,null,null,19,0.04,0.08,0.33,0.2,0.28999999999999998,0,0]
[null,20,9.2593605016415958E-3,2.466184647183094E-2,5.5647107101286973E-2,0.12306760328504535,0.33658580974358537,0.59468420136862443,0.83706250459927989,null,null,20,0.03,0.08,0.17,0.35,0.89,1.36,1.35,null,null,20,7.0000000000000007E-2,0.26,0.52,0.68,1.57,2.5,2.5,null,null,20,0.04,0.09,0.35,0.21,0.34,0,0]
[null,21,1.0857842288704865E-2,2.7976068205738894E-2,6.1279779516223223E-2,0.13226744389242029,0.35067928955906441,0.60670349164022364,0.8421023255370419,null,null,21,0.03,0.08,0.17,0.36,0.86,1.28,1.23,null,null,21,7.0000000000000007E-2,0.26,0.54,0.68,1.57,2.5,2.5,null,null,21,0.04,0.09,0.37,0.23,0.38,0.03,0]
[null,22,1.2626566406688567E-2,3.1524485117442026E-2,6.7138166912890346E-2,0.14152860528900646,0.36423108777607272,0.61799840920831617,0.84682470492436834,null,null,22,0.04,0.09,0.18,0.36,0.84,1.2,1.1200000000000001,null,null,22,0.08,0.26,0.56000000000000005,0.68,1.57,2.5,2.5,null,null,22,0.04,0.09,0.38,0.25,0.43,7.0000000000000007E-2,0]
[null,23,1.4571223703173897E-2,3.5304963904468578E-2,7.3209167569206826E-2,0.15083107701970447,0.3772639971804026,0.62863189361288463,0.85125858214774153,null,null,23,0.04,0.09,0.19,0.36,0.81,1.1299999999999999,1.02,null,null,23,0.08,0.26,0.59,0.68,1.57,2.5,2.5,null,null,23,0.04,0.1,0.4,0.26,0.47,0.11,0.01]
[null,24,1.669672595255698E-2,3.9314343340906284E-2,7.9479500661009728E-2,0.16015696569571516,0.38980139286314636,0.63865998971988747,0.8554295362212827,null,null,24,0.04,0.1,0.19,0.36,0.78,1.06,0.93,null,null,24,0.08,0.26,0.61,0.68,1.57,2.5,2.5,null,null,24,0.04,0.1,0.42,0.28000000000000003,0.51,0.15,0.02]
[null,25,1.9007189341278298E-2,4.3548527457660594E-2,8.5935840352423937E-2,0.16949033135184535,0.40186674350993867,0.64813277980028738,0.85936026779116281,null,null,25,0.05,0.1,0.2,0.36,0.76,0.99,0.85,null,null,25,0.09,0.26,0.64,0.68,1.57,2.5,2.5,null,null,25,0.04,0.1,0.44,0.3,0.55000000000000004,0.18,0.04]
[null,26,2.1505928096914935E-2,4.8002580324970949E-2,9.2564929788162345E-2,0.17881702556898124,0.41348325105197409,0.65709516627364251,0.863070999624998,null,null,26,0.05,0.11,0.2,0.36,0.73,0.93,0.78,null,null,26,0.09,0.26,0.66,0.68,1.57,2.5,2.5,null,null,26,0.04,0.1,0.46,0.32,0.59,0.21,0.05]
[null,27,2.419545734351319E-2,5.2670820608342037E-2,9.9353676799720722E-2,0.18812453468773496,0.4246735900221254,0.66558753184080099,0.86657981112052274,null,null,27,0.05,0.11,0.2,0.36,0.71,0.88,0.72,null,null,27,0.09,0.26,0.68,0.7,1.57,2.5,2.5,null,null,27,0.04,0.11,0.48,0.34,0.63,0.24,0.06]
[null,28,2.7077504208741818E-2,5.7546914410865929E-2,0.10628923315782704,0.197401830324239,0.43545972405222749,0.67364629865302128,0.86990291906280648,null,null,28,0.06,0.12,0.21,0.36,0.68,0.83,0.66,null,null,28,0.1,0.26,0.71,0.72,1.57,2.5,2.5,null,null,28,0.04,0.11,0.5,0.36,0.67,0.27,7.0000000000000007E-2]
[null,29,3.0153026185266812E-2,6.2623965220888769E-2,0.11335905916213139,0.20663922856459513,0.44586278176850674,0.68130440407368908,0.87305491437268479,null,null,29,0.06,0.12,0.21,0.36,0.66,0.78,0.61,null,null,29,0.1,0.26,0.73,0.74,1.57,2.5,2.5,null,null,29,0.04,0.12,0.52,0.38,0.7,0.28999999999999998,0.08]
[null,30,3.3422235752763797E-2,6.7894600053494319E-2,0.12055097527667301,0.21582825859669807,0.45590297815419756,0.68859170729558183,0.87604896266778587,null,null,30,7.0000000000000007E-2,0.13,0.22,0.36,0.63,0.74,0.56999999999999995,null,null,30,0.11,0.26,0.76,0.77,1.57,2.5,2.5,null,null,30,0.04,0.12,0.54,0.41,0.73,0.32,0.09]